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, 2023

 

COLLECTABLE SPORTS ASSETS, LLC

(Exact name of issuer as specified in its charter)

 

Delaware   84-4533006
State of other jurisdiction of
incorporation or Organization
  (I.R.S. Employer
Identification No.)

 

484 Broome St., New York, NY 10013

(Full mailing address of principal executive offices)

 

(916) 586-7216
(Issuer’s telephone number, including area code)

 

www.collectable.com
(Issuer’s website)

 

(Securities issued pursuant to Regulation A)

 

 

 

 

 

 

Table of Contents

 

SERIES TABLE   Page #
Item 1. Description of Business   1
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operation   7
Item 3. Directors, Executive Officers, and Significant Employees   17
Item 4. Security Ownership of Management and Certain Security holders   20
Item 5. Related Party Transactions   25
Item 6. Other Significant Information   25
Item 7. Financial Statements as of and for the periods ended December 31, 2023 and 2022   F-1
EXHIBIT INDEX III-1   26

 

 

In this Annual Report, references to “we,” “us,” “our,” “Collectable Sports Assets,” or the “Company” mean Collectable Sports Assets, LLC, a Delaware series limited liability company.

 

THIS ANNUAL REPORT MAY CONTAIN “FORWARD-LOOKING” STATEMENTS WITHIN THE MEANING OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995. FORWARD LOOKING STATEMENTS IN THIS REPORT INCLUDES 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 FORWARD-LOOKING INFORMATION GENERALLY CAN BE IDENTIFIED BY FORWARD-LOOKING TERMINOLOGY, SUCH AS “ESTIMATE,” “PROJECT,” “BELIEVE,” “ANTICIPATE,” “INTEND,” “EXPECT” AND SIMILAR EXPRESSIONS OR THE NEGATIVE THEREOF. 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, SUCH AS GENERAL ECONOMIC CONDITIONS AND THE MARKET FOR COLLECTABLE SPORTS MEMORABILIA. 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. WE HEREBY EXPRESSLY DISCLAIM ANY INTENTION TO UPDATE ANY FORWARD-LOOKING INFORMATION CONTAINED IN THIS REPORT UNLESS REQUIRED BY LAW TO DO SO.

 

i

 

 

Item 1. Description of Business

 

Overview

 

The collectible sports memorabilia market, a multi-billion-dollar industry, is characterized by: (i) a small number of collectors who have the financial means to acquire and financially benefit from blue-chip sports assets and (ii) a large number of sports memorabilia enthusiasts who have equivalent knowledge and passion for such assets, but with limited or no current mechanisms to benefit financially from this asset class in the highest value segment. This dichotomy and disproportionate access to the upper end of the market creates latent demand from the enthusiast community to participate more meaningfully in the upper end of the collectibles market. Simply put, the costs of investing in this asset class are high and transaction volumes are low with few options for liquidity, resulting in longer holding periods.

 

In creating fractional ownership investment opportunities for collectibles, Collectable aims to provide accessibility and a fully regulated approach to memorabilia investing.

 

Market Opportunity

 

Collectable Sports Assets, LLC has focused predominantly on the sports memorabilia niche.

 

The collectible sports memorabilia market is opaque and fragmented. We believe there is an opportunity for a company that can develop a platform to make the market more liquid and transparent for investors of all means and backgrounds and thus increase participation in the asset class overall.

 

We expect the sports collectibles market to present unique opportunities stemming from hobbyists and investors looking for an uncorrelated alternative asset class.

 

We believe the overall macroeconomic environment remains favorable for the top-end of these alternative asset classes, including art and collectibles which have historically retained their value over time.

 

Mission

 

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 access to the asset class The Company aims to provide investors with access to the market by enabling them to create a diversified portfolio of equity interests in the highest quality Collectable Assets through a seamless investment experience.

 

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

 

Business of the Company

 

An investment in any series of LLC interests (a “Series”) issued by the Company represents an investment in that particular Series and, indirectly, in the Underlying Asset owned by that series and does not represent an investment in the Company or the Manager generally. We do not anticipate that any Series will own any assets other than the Underlying Asset associated with such Series. However, we expect that the operations of the Company, including the issuance of additional Series and their acquisition of additional assets, will benefit investors by enabling each Series to benefit from economies of scale. We anticipate that the Company’s core competency will be the identification, acquisition, marketing and management of Underlying Assets for the benefit of the investors. The Company, with the support of the Manager and its affiliates, aims to provide:

 

1

 

 

  Investors with access to quality Collectable Assets for investment, portfolio diversification and secondary market liquidity for their Interests, although there can be no guarantee that an active secondary market will ever develop.

 

  Asset Sellers with greater market transparency and pricing insights, lower transaction costs, increased liquidity, a seamless and convenient sale process, portfolio diversification and the ability to retain equity interests in offerings. It is our intention to develop methods by which we can “test the waters” as it pertains to pricing and demand for items in consideration, offering an additional layer of price discovery for sellers.

 

Competition

 

Although the Company’s business model is somewhat new to the memorabilia and collectibles industry, 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 memorabilia and collectibles dealers and auction houses continue to play an increasing role.

 

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

 

There are also other start-up models around shared ownership of memorabilia and collectibles, developing in the industry, which will result in additional competition for Underlying Assets, including models which securitize ownership through the regulated securities market.

 

With the continued increase in popularity of the memorabilia and collectibles market, we expect competition for the Underlying Assets to intensify in the future. Increased competition may lead to increased memorabilia and collectibles prices, which will increase the potential value appreciation that interest holders may be able to achieve by owning Interests in the Company’s offerings and will increase the number of high-quality assets the Company can securitize.

 

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

 

Customers

 

We target the broader U.S. memorabilia and collectibles investor and the 83.1 million U.S. millennial market (based on 2015 figures by the U.S. Census Bureau) as our key customer bases. Customers may browse the inventory of investable assets and read available content related to each new offering without investing. A customer of the Company may become an Investor in a Series by purchasing interests in that offering.

 

Manager

 

The Operating Agreement designates the “Manager”, CS Asset Manager, LLC, as the managing member of the Company. CS Asset Manager, LLC is owned by Collectable Technologies, Inc. The Manager will generally not be entitled to vote on matters submitted to the interest holders. The Manager will not have any distribution, redemption, conversion, or liquidation rights by virtue of its status as the Manager.

 

2

 

 

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

 

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

 

Advisory Board

 

The Manager has assembled an Advisory Board to assist the Manager in identifying and evaluating the Underlying Assets, to assist the Manager in managing the Underlying Assets and to advise the Manager and certain other matters associated with the business of the Company and the various Series of Interests. The members of the Advisory Board are not managers or officers of the Company or any Series and do not have any fiduciary or other duties to the interest holders of any Series.

 

Operating Expenses

 

Each Series is only responsible for the Operating Expenses directly associated with such Series, as determined by the Manager and not the Operating Expenses related to any other Series. Upon the Closing of an offering for a Series, the Series will be responsible for the following costs and expenses attributable to the activities of the Company related to the Series:

 

  (i) any and all ongoing fees, costs and expenses incurred or expected to be incurred in connection with the management of the Underlying Asset related to a Series, including import taxes, income taxes, annual registration fees, transportation (other than transportation costs described in Acquisition Expenses), storage (including its allocable portion of property rental fees should the Manager decide to rent a property to store a number of Underlying Assets), security, valuation, custodianship, marketing, maintenance, refurbishment, presentation, shipping, perfection of title and utilization of an Underlying Asset;
     
  (ii) fees, costs and expenses incurred or expected to be incurred in connection with preparing any reports and accounts of a Series of Interests, including any blue-sky filings required in certain states and any annual audit of the accounts of such Series of Interests (if applicable);
     
  (iii) fees, costs and expenses of a third-party registrar and transfer agent appointed in connection with a Series of Interests;

 

3

 

 

  (iv) fees, costs and expenses incurred or expected to be incurred in connection with making any tax filings on behalf of the Series of Interests;
     
  (v) any indemnification payments;
     
  (vi) any and all insurance premiums or expenses incurred in connection with the Underlying Asset; and
     
  (vii) any similar expenses that may be determined to be Operating Expenses, as determined by the Manager in its reasonable discretion.
     
  (viii) Series closing escrow after May 15, 2022 incur a monthly management fee of not more than 2% of the carrying value of the Collectable Asset. The Carrying Value is calculated monthly based upon the Series’ volume weighted average price (VWAP) value over the preceding month. This only applies to months where the Series was trading for the entirety of the month.
     
  (ix) A disposition fee upon the successful sale of an underlying asset of a Series of up to 5% of the gross sale proceeds.

 

The Manager, sometimes referred to as the “Asset Manager” in some documents, has agreed to pay for all Operating Expenses incurred prior and post to the Closing of any of the Series. The Manager will bear its own expenses of an ordinary nature, including all costs and expenses on account of rent (other than for storage of the Underlying Asset), supplies, secretarial expenses, stationery, charges for furniture, fixtures and equipment, payroll taxes, remuneration and expenses paid to employees and utilities expenditures (excluding utilities expenditures in connection with the storage of the Underlying assets).

 

If the Operating Expenses for a particular Series exceed the amount of revenues generated from the Underlying Asset of such Series and cannot be covered by any Operating Expense reserves on the balance sheet of the Series, the Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to the Series, on which the Manager may impose a reasonable rate of interest, and be entitled to reimbursement of such amount from future gains generated by the Underlying Asset related to such Series, and, or (c) cause additional Interests to be issued in the Series in order to cover such additional amounts.

 

Indemnification of the Manager and its affiliates

 

The Operating Agreement provides that none of the Manager, or its affiliates, nor any current or former directors, officers, employees, partners, shareholders, members, controlling persons, agents or independent contractors of the Manager, members of the Advisory Board, nor persons acting at the request of the Company in certain capacities with respect to other entities (collectively, the “Indemnified Parties”) will be liable to the Company, any Series or any interest holders for any act or omission taken by the Indemnified Parties in connection with the business of the Company or any Series that has not been determined in a final, non-appealable decision of a court, arbitrator or other tribunal of competent jurisdiction to constitute fraud, willful misconduct or gross negligence.

 

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

 

4

 

 

Management Fee

 

As consideration for managing each Underlying Asset, the Manager may be paid a monthly Management Fee pursuant to the Asset Management Agreement. On applicable offerings closing escrow after May 15, 2022, the Manager may assess a Management Fee of not more than 2% of the Carrying Value of the Collectable Asset. The Carrying Value is calculated monthly based upon the Series’ volume weighted average price (VWAP) value over the preceding month. This only applies to months where the Series was trading for the entirety of the month.

 

Disposition Fee

 

The Manager may assess a disposition fee upon the successful sale of an underlying asset of a Series of up to 5% of the gross sale proceeds received by Collectable.

 

Asset Selection

 

Each of the assets that we offer will be sourced by our expert investment committee and will satisfactorily meet our four BASE criteria: Benchmarks, Authenticity, Significance, Earnings Potential. For each criterion, we will examine the following factors:

 

Benchmarks: realized prices at auction, sell-through rate indicators, if demand is expected to exceed supply.

 

  Authenticity: reputable source, recently and reliably graded, certified authenticity.

 

  Significance: importance to sports history, continued cultural relevance, collector and investor opinions, macro market trends.

 

  Earnings Potential: Prospected appreciation, market momentum, liquidity, frequency of sales, purchase price and terms.

 

It is our objective to acquire a diverse collection of top tier sports collectibles. We will pursue investments opportunistically whenever we can leverage our industry-specific knowledge, unique sourcing angle or our relationships to bring compelling investment opportunities to investors. We aim to acquire quality assets and to appropriately maintain, monitor and manage the collection for continued value appreciation and to enable respectful enjoyment and utilization by the investors and potential losses.

 

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

 

Our asset selection criteria were established by the Manager and in the future with the consultation of members of the Company’s Advisory Board and are continually influenced by Investor demand and current industry trends. The criteria are subject to change from time to time in the sole discretion of the Manager. Although we cannot guarantee positive investment returns on the Underlying Assets we acquire, we endeavor to select assets that are projected to generate positive return on investment, primarily based upon the asset’s value appreciation potential as well as value preservation potential. The Manager, with guidance from the members of the Company’s Advisory Board, will endeavor to only select assets with known ownership history, certificates of authenticity, and highest possible quality grades, to the extent that such metrics exist in a particular sub-sector (e.g., trading cards) and other related records. The Manager, with guidance from members of the Company’s Advisory Board, also considers the condition of the assets, historical significance, ownership history and provenance, the historical valuation of the specific asset or comparable assets and our ability to relocate the asset to offer tangible experiences to investors. The Manager, with guidance from members of the Company’s Advisory Board, will review asset selection criteria at least annually. The Manager intends to seek approval from the Advisory Board for any major deviations from these criteria.

 

5

 

 

Asset Acquisition

 

The Company plans to acquire Underlying Assets through various methods:

 

  1. Consignment – the Company enters into an agreement with an Asset Seller to market an Underlying Asset. The owner of the Underlying Asset, the “consignor,” retains full ownership of the Underlying Asset until the related Series closes. Upon closing the Series, the consignor will be paid the consignment price established by the consignor.
     
  2. Upfront purchase – the Company acquires an Underlying Asset from an Asset Seller prior to the launch of the offering related to the Series.
     
  3. Purchase agreement – the Company enters into an agreement with an Asset Seller to acquire an Underlying Asset, which may expire prior to the closing of the offering for the related Series, in which case the Company is obligated to acquire the Underlying Asset prior to the closing.

 

In the case where an Underlying Asset is acquired prior to the launch or closing, as the case may be, of the offering process for the related Series, the proceeds from the associated offering, net of any brokerage fee, offering expenses or other Acquisition Expenses or Sourcing Fee, may be used, in whole or in part, to reimburse the Company for the acquisition of the Underlying Asset or repay any loans made to the Company, plus applicable interest, to acquire such Underlying Asset.

 

Additional details on the acquisition method for each Underlying Asset can be found in the offering circulars of each respective Series.

 

Asset Liquidity

 

Should an offer to liquidate an Underlying Asset materialize and be in the best interest of the investors, as determined by the Manager, the Manager, with guidance from the Advisory Board, will consider the merits of such offers on a case-by-case basis and potentially sell the asset. Additionally, the Manager may seek liquidity for certain assets by soliciting sales or entering an asset for auction. In February of 2021, the Company launched secondary trading for Collectable Assets on the ATS platform of Templum Markets and DriveWealth, LLC. Liquidity for investors may be obtained through this platform, when available, offering investors live bids and offers during trading hours designed to match the US equity markets. Liquidity has also been obtained through outright purchases of the underlying asset to the offering, effectively retiring the offering from the Collectable platform. As a result of a sale under any circumstances, the Manager would distribute the proceeds of such sale (together with any insurance proceeds in the case of a catastrophic event covered under the asset’s insurance contract) to the interest holders of the applicable Series (after payment of any accrued liabilities or debt, including but not limited to balances outstanding under any Operating Expenses Reimbursement Obligation, on the Underlying Asset or of the Series at that time).

 

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 Underlying Assets of equivalent value and always as recommended by the Advisory Board.

 

Legal Proceedings

 

Discussion of the any pending or threatened litigation is presented in Note 7 to the Financial Statements and is incorporated by reference herein.

 

6

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

During 2022, the Company continued to acquire assets to consign and successfully closed escrow on (71) seventy-one Reg A offerings and (1) one Reg D offering and sold (14) fourteen assets off the platform.

 

In 2023, the Company continued to operate the secondary trading function of the platform. It did not issue any new offerings.

 

The table below shows the Reg A Series that have closed as of December 31, 2022.

 

Series Name   Asset Description   Escrow Close
#ALKALINE1954TOPPSPSA9   54 Topps RC PSA 9   1/4/2022
#HARMONKILLEBREW1955TOPPSPSA9   55 Topps RC PSA 9   1/4/2022
#1959TOPPSBASEBALLSET   Complete Set - PSA 8s with 9 variations   1/6/2022
#GRETZKY1979TOPPS9   79 Topps RC PSA 9   1/6/2022
#ALEXRODRIGUEZ09WSUNIFORM   09 World Series Game Worn & Signed Uniform   1/6/2022
#JORDAN86FLEERBGS9.5BASKET   86 Fleer RC BGS 9.5 Basket (2x)   1/6/2022
#SHOELESSJOEJACKSON1915PSA8   15 M101-5 Sporting News PSA 8 (OC)   1/6/2022
#KOBEBRYANT2001WARMUPJACKET   00-01 1st Ring Ceremony & NBA Finals Game Worn Jacket   1/28/2022
#KAREEMPOINTSRECORDBALL   89 NBA Record 38387 Point Signed Game Ball   2/3/2022
#LOUGEHRIGRCPHOTO   25 Exhibit Rookie Card Image - Type III Photo   2/7/2022
#SANDYKOUFAX1956TOPPSGRAYBACKPSA9   56 Topps Gray Back PSA 9   2/14/2022
#LBJKOBETOPPSBASKET   Topps Rookie Card Basket - BGS 10 (2x)   2/14/2022
#RONALDO2003PANINIMEGACRAQUESPSA10   03 Panini Mega Craques RC PSA 10   2/16/2022
#OTTOGRAHAM1950BOWMANPSA9   1950 Bowman PSA 9   2/18/2022
#KOBELEBRONJORDANMAGICQUADAUTO   07 UD Black Quad Auto BGS 7 #d /10   2/28/2022
#BOBBYORRBRUINSJERSEY   70-71 Boston Bruins Game Worn Jersey - Photomatched   2/28/2022
#MARINO1984ROOKIECARDBGS10BASKET   84 Topps RC BGS 10 Basket (2x)   3/3/2022
#NTBBALLWAXBUNDLE   Sealed Case Basket (3x)   3/5/2022
#BABERUTHBOWSOUTPHOTO   48 Babe Bows Out Pulitzer Prize Winning Type 1 Photo   3/7/2022
#OSCARROBERTSONCINCINNATIROYALSJERSEY   60-62 Game Worn Rookie Jersey - MEARS A10   3/8/2022
#BRADY2000SPXSPECTRUMBGS9.5   00 SPx Spectrum RC BGS 9.5 #d /25   3/9/2022
#BRADYDEBUTTICKET   00 NFL Debut Full Ticket PSA 7   3/9/2022
#LUKADONCICGUROOKIESNEAKERS   19 Game Worn & Signed Sneakers - Photomatched (5 Games)   3/22/2022
#WARRENSPAHN1948LEAFPSA9   48 Leaf #32 PSA 9   3/22/2022
#MLBALLSTARGAMETICKETRUNCOLLECTION   33-19 MLB Ticket Basket - PSA Graded   3/30/2022
#ROYCAMPANELLA1949BOWMANPSA9   49 Bowman RC PSA 9   3/31/2022
#WILTCHAMBERLAIN1961FLEERRCPSA9   61 Fleer RC PSA 9   4/1/2022
#MANTLE52TOPPSPSA7   52 Topps PSA 7   4/2/2022
#DAVEBINGSIGNED50GREATESTNBAPLAYERSLITHOGRAPH   97 Exclusive Player Edition - Dave Bing #d 1/1   4/4/2022
#KOUFAXPSA8   55 Topps RC PSA 8   4/6/2022
#JORDANFLEER86SGC10   86 Fleer RC SGC 10   4/6/2022
#OVECHKINSPAUTHBASKET9.5   05 SP Authentic RC BGS 9.5 Basket (2x) #d /999   4/6/2022
#JORDANEXQUISITE8.5FLASHBACK   09 Exquisite Rookie Flashback Patch Auto BGS 8.5 #d /23   4/6/2022
#LEBRONCREDENTIALS   03 Fleer E-X Essential Credentials Now RC BGS 9.5 MBA #d /102   4/6/2022

 

7

 

 

Series Name   Asset Description   Escrow Close
#MANTLE1967TOPPS9   67 Topps PSA 9 (PWCC-A)   4/6/2022
#HONUSWAGNER1910PSA5   10 Tip Top Bread PSA 5   4/7/2022
#LEBRONROOKIESHOES   03 Game Worn Rookie Sneakers - Photomatched to 3 Games   4/7/2022
#MAGICBIRDDRJ1980PSA9   80 Topps RC PSA 9   4/7/2022
#AARONDECADEBASKET   61 to 71 Topps Basket PSA 9s & 8.5s (11x)   4/7/2022
#GRIFFEY89UPPERDECKSGCGOLD   89 Upper Deck RC SGC 10 Pristine Gold Label   4/7/2022
#PAULMOLITOR1978TOPPSPSA10   78 Topps RC PSA 10   4/11/2022
#NOLANRYAN1968MILTONBRADLEYPSA9   68 Milton Bradley RC PSA 9   4/11/2022
#MANTLE1965TOPPS9   65 Topps PSA 9   4/11/2022
#CROSBYWINTERCLASSICSKATES   10-11 Game Worn & Signed Winter Classic Skates - Photomatched   4/15/2022
#RONALDO2002PANINIFUTEBOLSTICKERSPSA10   02 Panini Portugal Stickers RC PSA 10   4/18/2022
#CASSIUSCLAYSONYLISTONUPITYPE1   65 vs. Liston Original Type I Photo   4/21/2022
#KOBEBLACKHISTORYMONTHFINALSEASONSHOES   16 Game Worn Black History Month Sneakers - Photomatched   4/25/2022
#NADALNETPROGLOSSY   03 NetPro Elite Glossy PSA 10   4/25/2022
#MANTLEDEBUTSTUB   51 MLB Debut Ticket Stub PSA Auth.   4/26/2022
#YAODUNCANDIRKTRIPLELOGOMAN   06 Exquisite Triple Logoman #d 1/1   4/26/2022
#EMBIIDFIRST50POINTGAMEJERSEY   21 50-Point Game Worn Jersey - Photomatched   4/27/2022
#MANTLE1969TOPPS9   69 Topps PSA 9   4/27/2022
#RIPKENROOKIEJERSEY&CARDBASKET   81-82 Game Worn & Signed Jersey - Photomatched to Topps RC   5/2/2022
#TIGERWOODSDEBUTTICKET   96 Greater Milwaukee Open Pro Debut Full Ticket - PSA 8   5/12/2022
#BRADY01TICKETBOOKLET   01 Season Ticket Booklet - Replaces Bledsoe first NFL Start & Win   5/13/2022
#1980TOPPSBASKETBALLWAX   Unopened Box Basket (2x) - BBCE   5/19/2022
#PELE1958AMERICANAPSA3   58 Americana Ltda. PSA 3   5/19/2022
#CHARLESBARKLEYSUNSJERSEY   94 Playoff Career-High 56 Point Game Worn Jersey - Photomatched   6/1/2022
#96SKYBOXE-X2000WAX   Unopened Box Basket (3x)   6/1/2022
#BELLINGERORANGEBGS9.5   15 Bowman Chrome Orange Refractor BGS 9.5 #d /25   6/1/2022
#TIGER1STEVENTSTUB   92 LA Open Full Ticket PSA 6 - 1st PGA Event   6/1/2022
#HAMILTONCHROMEORANGESAPPHIRE   20 Topps Chrome F1 Sapphire Orange PSA 9 #d /25   6/23/2022
#OVECHKINTHECUPBGSGEMMINT9.5   05 The Cup 4-Color RPA BGS 9.5 #d /99   7/6/2022
#MANTLE51BOWMANSGC7   51 Bowman RC SGC 7   8/3/2022
#49BOWMANJACKIEAUTO   49 Bowman PSA Auth./8 Auto   8/12/2022
#CURRYGOLDTOPPSPSA10   09 Topps Gold RC PSA 10 #d /2009   8/23/2022
#ERUZIONE1980MIRACLEONICEGOLDJERSEY   1980 Mike Eruzione Team USA Hockey Gold Medal Game Jersey   8/30/2022
#NOLANRYAN1968TOPPSPSA8.5   68 Topps RC PSA 8.5   8/30/2022
#DURANT07-08EXQUISITELIMITEDLOGOSBGS9.5   07 Exquisite Limited Logos RPA BGS 9.5 #d /50   9/6/2022
#GRETZKY1981SPORTSILLUSTRATEDCOVERCGC9.4   81 Sports Illustrated Newsstand 1st Cover CGC 9.4   10/4/2022
#TATUMFLAWLESSGOLDBGS9.5   17 Panini Flawless Gold RPA BGS 9.5 #d /10   10/4/2022

 

No new Series have closed escrow in 2023.

 

8

 

 

Impaired Assets

 

The Manager annually evaluates each asset’s carrying value compared to the current market value of the asset to determine if an adjustment is needed to be recorded, in accordance with the accounting principles generally accepted in the United States of America. To measure the value of the assets and test for impairment the Company uses the market capitalization based on the VWAP (Volume Weighted Average Price).

 

The following table sets forth the Series which met the criteria for impairment in 2022 and 2023. In 2022, (169) one hundred and sixty-nine items recorded a total impairment of $13,001,234, and in 2023, (91) ninety-one items recorded a total impairment of $5,551,436.

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#03ExquisiteBox   23-Aug-21     83,723       (22,916 )     60,807       60,807       (23,835 )     36,972  
#03ToppsChromeWax   12-Aug-21     24,350       (8,501 )     15,849       15,849               -  
#18-19BASKETBALLGROWTHBASKET   15-Jan-21     43,682       (21,602 )     22,081       22,081               -  
#1909E95SGCSet   07-Sep-21     35,998       (12,351 )     23,647       23,647               -  
#1959TOPPSBASEBALLSET   06-Jan-22     84,548       (24,467 )     60,080       60,080               -  
#1964KOUFAXJERSEY   04-Jun-21     437,465       (25,899 )     411,566       411,566       (53,158 )     358,408  
#1969TOPPSBASKETBALLSET   16-Apr-21     151,455       (48,166 )     103,289       103,289               -  
#1980ToppsBasketballWax   19-May-22     73,623       (18,590 )     55,032       55,032               -  
#1986WAX   16-Feb-21     192,200       (11,389 )     180,811       180,811       (73,730 )     107,080  
#2000PLAYOFFCONTENDERSWAX   09-Mar-21                             23,583       (15,474 )     8,108  
#48LeafRuthSGC8   30-Sep-21     53,220       (8,645 )     44,575       44,575       (27,104 )     17,471  
#49BowmanJackieAuto   12-Aug-22     76,214       (26,011 )     50,202       50,202       -       50,202  
#96SkyboxE-X2000Wax   01-Jun-22     31,146       (10,979 )     20,167       20,167       (11,764 )     8,402  
#AARONDECADEBASKET   07-Apr-22     85,439       (13,060 )     72,379       72,379               -  
#AcunaBowman10Basket   09-Aug-21     102,515       (60,769 )     41,746       41,746               -  
#ACUNAGOLD9.5   08-Apr-21     26,440       (9,296 )     17,144       17,144               -  
#AlexRodriguez09WSUniform   06-Jan-22     148,505       (87,643 )     60,862       60,862       (33,254 )     27,608  
#AliRookieCardBVG8   10-Aug-21     60,700       (43,733 )     16,967       16,967       (1,868 )     15,099  
#ALIWBCBELT   21-Dec-20                             427,757       (39,677 )     388,080  
#ALKALINE1954TOPPSPSA9   04-Jan-22     41,538       (19,691 )     21,847       21,847               -  
#ANDRE&HULKWRESTLINGBASKET   18-May-21     126,440       (80,368 )     46,072       46,072               -  
#ANDRETHEGIANT   06-May-21     26,870       (16,097 )     10,774       10,774       (273 )     10,500  
#BabeRuthBowsOutPhoto   07-Mar-22                             49,843       (10,408 )     39,435  
#BellingerOrangeBGS9.5   01-Jun-22     26,785       (20,287 )     6,498       6,498               -  
#BettsBlueRefractorBasket   15-Apr-21     32,735       (25,397 )     7,338       7,338               -  
#BETTSGOLDREFRACTORBASKET   26-May-21     62,948       (11,235 )     51,713       51,713               -  
#BobbyOrrBruinsJersey   28-Feb-22     428,140       (124,296 )     303,844       303,844               -  
#Brady01TicketBooklet   13-May-22     10,975       (8,311 )     2,664       2,664               -  
#BRADY2000SPXSPECTRUMBGS9.5   09-Mar-22     562,710       (280,354 )     282,356       282,356       (234,085 )     48,271  
#BradyBowman10   12-Aug-21     31,400       (15,061 )     16,339       16,339               -  
#BradyChampionshipTicket   23-Nov-21     2,312,000       (1,442,831 )     869,169       869,169       (670,353 )     198,815  
#BRADYDEBUTTICKET   09-Mar-22     114,768       (49,530 )     65,237       65,237               -  
#BRADYPLAYOFFCONTENDERSBASKET   08-Apr-21                             92,269       (58,974 )     33,295  
#BRADYROOKIE   12-Feb-21                             58,575       (13,793 )     44,783  
#CharlesBarkleySunsJersey   01-Jun-22     158,915       (19,119 )     139,796       139,796       (1,883 )     137,914  
#ChicagoBullsDynastyHardwood   03-Nov-21     365,390       (222,083 )     143,307       143,307       (70,448 )     72,859  
#ChrisBoshGameWornRaptorsSneakers   19-Oct-21     16,938       (12,269 )     4,669       4,669       (1,434 )     3,234  
#Clemente1955PSA8   08-Jun-21     84,000       (363 )     83,637       83,637               -  
#CLEMENTEWHITE&GRAYBASKET   24-May-21     93,150       (31,093 )     62,056       62,056               -  
#COBBMINTE98   22-Feb-21     300,063       (48,069 )     251,993       251,993               -  
#COBBVINTAGET206PHOTO   09-Apr-21     53,183       (18,592 )     34,591       34,591               -  
#CristianoRonaldoRC1of1   08-Nov-21     254,375       (173,192 )     81,183       81,183       (23,274 )     57,909  
#CROSBYTHECUPBASKET   28-Apr-21     211,670       (72,587 )     139,083       139,083       (66,699 )     72,384  
#CrosbyWinterClassicSkates   15-Apr-22     18,010       (5,094 )     12,916       12,916               -  
#CurryGoldToppsPSA10   23-Aug-22                             32,000       (12,002 )     19,998  

 

9

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#DaveBingSigned50GreatestNBAPlayersLithograph   04-Apr-22     105,325       (65,045 )     40,280       40,280       (13,652 )     26,628  
#DIMAGGIO1933BAT   17-Jun-21     96,420       (37,377 )     59,043       59,043               -  
#DONCICBLUEPSA10   22-Mar-21     61,920       (32,343 )     29,577       29,577               -  
#DonovanMitchellNT9.5   20-Jul-21     30,183       (13,646 )     16,536       16,536               -  
#DURANTCHROMEREFRACTORPSA10   11-Jan-21     13,100       (2,456 )     10,644       10,644               -  
#DWADEULTIMATE   02-Apr-21     43,055       (29,174 )     13,881       13,881               -  
#EddiePlankT206PSA4   30-Nov-21     317,300       (76,299 )     241,001       241,001       (3,347 )     237,654  
#ELWAY1984ROOKIECARDPSA10BASKET   17-May-21     31,250       (16,602 )     14,648       14,648               -  
#EmbiidFirst50PointGameJersey   27-Apr-22     38,400       (28,354 )     10,046       10,046       (1,177 )     8,869  
#EMMITTSMITH10KJERSEY   22-Feb-21     59,340       (27,578 )     31,763       31,763       (4,916 )     26,847  
#EMMITTSMITHMVPBASKET   16-Feb-21     89,457       (36,746 )     52,711       52,711       (5,180 )     47,531  
#Eruzione1980MiracleOnIceGoldJersey   30-Aug-22     706,805       (267,196 )     439,609       439,609               -  
#Giannis48PointGameSneakers   01-Nov-21     25,150       (7,367 )     17,783       17,783       (6,852 )     10,931  
#GIANNISGOLDIMMACULATE   15-Mar-21     50,035       (10,327 )     39,708       39,708       (30,876 )     8,832  
#GLEYBERTORRESORANGE9.5   25-Mar-21     20,229       (16,535 )     3,694       3,694               -  
#Gretzky1979Topps9   06-Jan-22     59,065       (1,720 )     57,345       57,345       (37,115 )     20,230  
#GRETZKYOPEECHEE1979   07-Apr-21                             69,400       (11,558 )     57,842  
#GRIFFEY89UPPERDECKSGCGOLD   07-Apr-22     17,360       (8,915 )     8,445       8,445               -  
#HamiltonChromeOrangeSapphire   23-Jun-22     58,940       (45,554 )     13,386       13,386       (1,121 )     12,264  
#HARMONKILLEBREW1955TOPPSPSA9   04-Jan-22     42,668       (18,741 )     23,927       23,927               -  
#JackieLeaf3.5   25-Oct-21     41,280       (19,324 )     21,956       21,956               -  
#JackieRobinson1952ToppsPSA8.5   03-Nov-21                             575,225       (314,202 )     261,023  
#JackieRobinson53Topps8   23-Sep-21     57,945       (3,000 )     54,945       54,945               -  
#JACKIEROBINSONAUTOBAT   21-Dec-20     81,899       (12,646 )     69,252       69,252       (35,184 )     34,069  
#JETERFOILRCBASKETBGS9.5   17-May-21     72,220       (50,486 )     21,734       21,734               -  
#JimmieFoxx1938Bat   23-Sep-21     97,610       (22,736 )     74,874       74,874               -  
#JokicRefractor1of1   18-Jun-21     22,935       (5,107 )     17,828       17,828               -  
#JORDAN86FLEERBGS9.5BASKET   06-Jan-22     143,550       (75,658 )     67,892       67,892       (12,454 )     55,438  
#JordanExquisite8.5Flashback   06-Apr-22     179,995       (84,698 )     95,297       95,297       (50,125 )     45,172  
#JORDANEXQUISITEBGS8   01-Jun-21     80,135       (51,549 )     28,586       28,586       (15,239 )     13,347  
#JORDANFLEER86SGC10   06-Apr-22     199,495       (116,345 )     83,150       83,150               -  
#JordanLeBronMagicTripleSigs   05-Aug-21     85,702       (55,882 )     29,820       29,820               -  
#JordanLeBronSignoftheTimes   14-Jun-21     169,950       (93,852 )     76,098       76,098       (27,406 )     48,692  
#JORDANROOKIEJERSEY   26-Feb-21                             244,645       (86,577 )     158,068  
#JORDANSIGNEDPROFESSIONALBAT   19-May-21     41,552       (32,838 )     8,714       8,714               -  
#JustinHerbertHiddenTreasureRPA   27-Sep-21     63,835       (31,112 )     32,723       32,723       (20,564 )     12,159  
#KareemPointsRecordBall   03-Feb-22     391,650       (263,610 )     128,040       128,040       (79,898 )     48,143  
#KAWHIBASKET   08-Jan-21     58,439       (42,028 )     16,411       16,411               -  
#KevinDurantHSJersey   23-Sep-21     226,115       (108,302 )     117,813       117,813       (61,063 )     56,750  
#KobeBlackHistoryMonthFinalSeasonShoes   25-Apr-22     76,195       (28,042 )     48,154       48,154       (15,874 )     32,279  
#KobeBryant2001WarmUpJacket   28-Jan-22     208,105       (134,651 )     73,454       73,454               73,454  
#KobeBryantFirstWhite#24Jersey   30-Sep-21     710,150       (385,276 )     324,874       324,874       (160,256 )     164,618  
#KobeBryantRoyalBlueJordanSneakers   30-Sep-21     92,016       (52,569 )     39,448       39,448       (24,178 )     15,270  
#KobeFinalSeasonSneakers   23-Sep-21     63,790       (43,003 )     20,787       20,787       (867 )     19,920  
#KobeLeBronJordanMagicQuadAuto   28-Feb-22     125,990       (85,521 )     40,469       40,469               -  
#KOBEREEBOKIVERSONRETROS   07-Jul-21     90,980       (64,126 )     26,854       26,854       (6,011 )     20,844  
#KOUFAX55PSA9   26-May-21     496,600       (104,500 )     392,100       392,100       (185,228 )     206,872  
#KOUFAXPSA8   06-Apr-22     43,360       (16,405 )     26,955       26,955               -  
#LBJEXQUISITE   28-Oct-21     1,387,325       (597,158 )     790,167       790,167               -  
#LBJKobeToppsBasket   14-Feb-22     16,800       (7,465 )     9,335       9,335               -  
#LeBronBlackDiamond   30-Sep-21     78,750       (46,370 )     32,380       32,380               -  
#LEBRONBLACKREFRACTOR   28-Jan-21     134,860       (54,866 )     79,994       79,994       (50,836 )     29,158  
#LEBRONCREDENTIALS   06-Apr-22     196,000       (151,238 )     44,762       44,762       (8,800 )     35,961  
#LEBRONEMBLEMSOFENDORSEMENT   23-Apr-21     218,950       (157,882 )     61,068       61,068       (45,045 )     16,022  
#LeBronMeloBosh2008TripleLogoMan   01-Nov-21     309,750       (232,180 )     77,570       77,570       (38,852 )     38,719  
#LeBronMeloDualLogoman   08-Jul-21     1,109,350       (725,558 )     383,792       383,792       (299,640 )     84,152  
#LEBRONMELOWADETRIORC   15-Apr-21     378,236       (287,477 )     90,759       90,759       (43,369 )     47,390  
#LeBronRookieShoes   07-Apr-22     464,925       (108,641 )     356,284       356,284       (237,258 )     119,027  
#LEBRONULTIMATE   26-May-21     184,835       (118,825 )     66,010       66,010       (26,496 )     39,514  
#LOUGEHRIGRCPHOTO   07-Feb-22     53,247       (5,825 )     47,422       47,422               -  
#LukaRookieJersey   13-Jul-21     521,440       (161,168 )     360,272       360,272       (158,087 )     202,185  
#LukaWhiteSparkle   23-Jul-21     720,345       (439,829 )     280,516       280,516       (103,841 )     176,675  

 

10

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#MAGICBIRDDRJ1980PSA9   07-Apr-22     31,850       (16,306 )     15,543       15,543               -  
#MAGICBIRDDRJPSA8BASKET   01-Apr-21     27,069       (20,275 )     6,794       6,794               -  
#MAGICBIRDLOGOMAN   04-Jun-21     511,680       (289,638 )     222,042       222,042       (183,582 )     38,460  
#MahomesBronzeBasket   30-Nov-21     114,025       (15,608 )     98,417       98,417               -  
#MahomesImmaculate1of1   01-Jun-21     225,990       (112,054 )     113,936       113,936       (46,813 )     67,123  
#MahomesNT1of1   16-Nov-21     1,662,945       (1,043,979 )     618,966       618,966       (306,194 )     312,772  
#MahomesNT8.5   04-Jun-21     132,218       (74,439 )     57,778       57,778               -  
#Mantle1953Bowman8Basket   18-Nov-21     51,984       (22,052 )     29,932       29,932               -  
#Mantle1953Topps8   07-Sep-21     102,505       (1,734 )     100,771       100,771       (43,427 )     57,345  
#Mantle1957ToppsPSA8.5   25-Oct-21     57,216       (12,771 )     44,445       44,445               -  
#MANTLE1964TOPPS9   30-Sep-21     50,115       (3,232 )     46,882       46,882               -  
#Mantle1966ToppsPSA9Basket   01-Nov-21     44,620       (2,395 )     42,225       42,225               -  
#MANTLE1967TOPPS9   06-Apr-22     20,785       (5,174 )     15,610       15,610               -  
#Mantle1968PSA9Basket   17-May-21     36,974       (17,994 )     18,980       18,980               -  
#Mantle51BowmanSGC7   03-Aug-22     100,715       (19,167 )     81,548       81,548               -  
#MANTLE52TOPPSPSA7   02-Apr-22                             316,000       (56,029 )     259,971  
#Mantle54BowmanBasket   03-Jun-21     52,170       (22,363 )     29,807       29,807               -  
#MantleDebutStub   26-Apr-22     117,238       (85,724 )     31,514       31,514       (12,926 )     18,587  
#MARINO1984ROOKIECARDBGS10BASKET   03-Mar-22     19,580       (9,294 )     10,286       10,286               -  
#MARINOMANNINGFAVREJERSEYS   07-May-21     47,620       (11,191 )     36,429       36,429       (13,705 )     22,724  
#Maris58ToppsPSA9   30-Sep-21     28,245       (6,896 )     21,348       21,348               -  
#MAYS1951BOWMAN7   26-May-21     103,990       (33,837 )     70,153       70,153       (28,651 )     41,502  
#MAYS1952PSA8   25-Jun-21     251,790       (26,805 )     224,985       224,985       (100,068 )     124,917  
#Mays1956GrayPSA9   27-May-21     57,920       (21,757 )     36,163       36,163               -  
#MAYS1960PSA9   12-Apr-21     17,535       (926 )     16,609       16,609               -  
#MayweatherRCPSA10   20-Oct-21     25,748       (16,290 )     9,457       9,457               -  
#MessiMegacracks#71PSA9   08-Jun-21     90,000       (56,061 )     33,939       33,939       (189 )     33,750  
#MESSIROOKIEBASKET   30-Apr-21     75,634       (47,908 )     27,726       27,726               -  
#MichaelPorterJrBasket   30-Nov-21     31,065       (20,563 )     10,502       10,502               -  
#Mikan48BowmanPSA7   23-Sep-21     41,549       (14,955 )     26,594       26,594               -  
#MLBALLSTARGAMETICKETRUNCOLLECTION   30-Mar-22     49,890       (27,621 )     22,269       22,269       (12,661 )     9,607  
#MLBHALLOFFAMEBASEBALL   18-May-21     307,360       (72,141 )     235,219       235,219       (79,574 )     155,646  
#MONTANARCPSA10   21-Apr-21     67,320       (17,121 )     50,199       50,199               -  
#MOOKIEBETTSGLOVE   17-Mar-21     62,058       (44,308 )     17,750       17,750               -  
#MPJChampionshipTicket   09-Jul-21     30,415       (27,551 )     2,864       2,864       (859 )     2,005  
#NegroLeagueLegendaryCutsBasket   01-Nov-21     91,805       (59,607 )     32,198       32,198       (6,098 )     26,100  
#NolanRyan1968MiltonBradleyPSA9   11-Apr-22     171,470       (45,280 )     126,190       126,190       (48,645 )     77,545  
#NTBBallWaxBundle   05-Mar-22     141,525       (78,600 )     62,925       62,925               -  
#OrangeDominguez   26-Oct-21     35,366       (18,566 )     16,800       16,800               -  
#OVECHKINSPAUTHBASKET9.5   06-Apr-22     31,090       (6,471 )     24,619       24,619       (10,632 )     13,988  
#OvechkinTheCupBGSGemMint9.5   06-Jul-22     467,670       (145,769 )     321,901       321,901       (200,789 )     121,113  
#OZZIESMITHRCBGS9.5   08-Jun-21     74,710       (54,009 )     20,701       20,701               -  
#PaulMolitor1978ToppsPSA10   11-Apr-22     52,973       (18,936 )     34,037       34,037               -  
#PaulPierce2010ASGJersey   19-Oct-21     30,425       (26,336 )     4,089       4,089       -       4,089  
#Pele1958AmericanaPSA3   19-May-22     125,738       (49,513 )     76,224       76,224       (32,657 )     43,567  
#PeytonManningMVPHelmet   01-Oct-21     189,065       (18,775 )     170,290       170,290       (94,330 )     75,960  
#RICKEYHENDERSONRCPSA10   10-Jun-21     152,200       (58,665 )     93,535       93,535               -  
#RipkenRookieJersey&CardBasket   02-May-22     158,444       (35,470 )     122,973       122,973       (44,653 )     78,321  
#RONALDO2002PANINIFUTEBOLSTICKERSPSA10   18-Apr-22     114,535       (49,849 )     64,686       64,686       (38,554 )     26,132  
#RONALDO2003PANINIMEGACRAQUESPSA10   16-Feb-22     324,715       (170,975 )     153,740       153,740       (103,273 )     50,466  
#RoyCampanella1949BowmanPSA9   31-Mar-22     61,600       (23,100 )     38,500       38,500               -  
#Ruth33GoudeySGC8   06-May-21                             140,860       (256 )     140,604  
#SadaharuOhBat   12-Aug-21     24,813       (5,780 )     19,032       19,032               -  
#SandyKoufax1956ToppsGrayBackPSA9   14-Feb-22     35,823       (4,945 )     30,878       30,878               -  
#SatchelPaige48LeafSGC30   07-Sep-21     35,998       (12,193 )     23,805       23,805               -  
#ShoelessJoeJackson1915PSA8   06-Jan-22     98,723       (54,066 )     44,657       44,657               -  
#TATISBOWMANBLACKLABEL   20-May-21     199,215       (154,336 )     44,879       44,879               -  
#TatumFlawlessGoldBGS9.5   04-Oct-22     58,885       (16,885 )     42,000       42,000               -  
#TheRockBumbleBeePSA10   10-Aug-21     47,150       (26,665 )     20,485       20,485       (1,506 )     18,979  
#Tiger1stEventStub   01-Jun-22     93,951       (65,762 )     28,188       28,188               -  
#TIGERSIFORKIDS   19-Mar-21                             23,785       (7,133 )     16,652  
#TIGERSPAUTHENTICBGS9.5   13-May-21     35,815       (21,189 )     14,626       14,626               -  

 

11

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#TigerWoodsDebutTicket   12-May-22     82,410       (44,543 )     37,867       37,867       (27,326 )     10,541  
#TimDuncanPMGGreen   23-Sep-21                             226,570       (97,464 )     129,106  
#TRAEYOUNGFLAWLESSBGS9   01-Apr-21     14,790       (8,253 )     6,537       6,537               -  
#TraeYoungFlawlessGreenBGS9   08-Jul-21     24,840       (8,965 )     15,875       15,875       (14,331 )     1,544  
#TrevorLawrenceLeafBasket   27-Sep-21     11,300       (6,721 )     4,579       4,579               -  
#TROUTFINESTSUPERFRACTOR   25-Oct-21     281,400       (166,772 )     114,628       114,628       (77,931 )     36,697  
#TysonRCBGS9Basket   26-May-21     58,900       (41,308 )     17,592       17,592               -  
#UnitasPSA8   23-Sep-21     21,200       (8,605 )     12,595       12,595               -  
#WarrenSpahn1948LeafPSA9   22-Mar-22     92,750       (41,314 )     51,436       51,436               -  
#WILTCHAMBERLAIN1961FLEERRCPSA9   01-Apr-22     356,000       (66,616 )     289,383       289,383       (146,131 )     143,253  
#YAODUNCANDIRKTRIPLELOGOMAN   26-Apr-22     167,810       (118,648 )     49,163       49,163       (10,688 )     38,475  
#ZionPrizmsBlueBGS10   17-Aug-21     31,560       (20,318 )     11,242       11,242               -  
#ZIONRPABGS9   16-Feb-21     110,076       (57,646 )     52,430       52,430       (37,731 )     14,699  
TOTAL       $ 27,361,074     $ (13,001,234 )   $ 14,359,840     $ 16,640,351     $ (5,551,436 )   $ 6,481,617  

 

12

 

 

User Base

 

The success of the public offerings to date has led to a greater-than-expected supply of items to be consigned on the platform. Additionally, since launching, the registered user-base exceeds 90,000 users, with over 10,000 having participated in at least one offering.

 

Financial Obligations

 

The company has no outstanding lines of credit. However, there exists obligations to CTI for monies paid on behalf of the Series.

 

Operating Results

 

In 2022, the company continued to consign Assets and successfully closed escrow on (71) seventy-one Reg A offerings and (1) one Reg D offering. Additionally, the Company sold (14) fourteen Underlying Assets for a total of $1,650,500 and a net gain on sale of assets of $409,389.

 

During the year ending December 31, 2023, the company did not issue any new offerings. The Company sold 112 Underlying Assets for a total of $6,679,953 and a net gain/(loss) on sale of assets of $(269,759).

 

The table below shows the Series sold in 2022.

 

Series Name   Date of Sale     Sales Price     Cost Basis     Net Gain  
#LEBRONROOKIE   1/31/2022     $ 75,000     $ 46,303     $ 28,697  
#MAHOMESEMERALDRPABGS9   2/4/2022     $ 115,000     $ 79,870     $ 35,130  
#FRANKROBINSON1957PSA9BASKET   2/11/2022     $ 96,000     $ 76,272     $ 19,728  
#JordanMagicLeBronTripleAutoJersey   2/13/2022     $ 130,000     $ 130,039     $ (39 )
#BANKS1954PSA9   2/17/2022     $ 155,000     $ 87,565     $ 67,435  
#GIANNISRPA   2/17/2022     $ 200,000     $ 116,530     $ 83,470  
#MIKANRCPHOTO   2/23/2022     $ 82,500     $ 55,330     $ 27,170  
#OscarRobertsonCincinnatiRoyalsJersey   3/9/2022     $ 320,000     $ 284,170     $ 35,830  
#TATUMFLAWLESS10   4/1/2022     $ 100,000     $ 45,420     $ 54,580  
#LUKADONCICGUROOKIESNEAKERS   4/1/2022     $ 115,000     $ 85,280     $ 29,720  
#OttoGraham1950BowmanPSA9   4/5/2022     $ 70,000     $ 43,867     $ 26,133  
#KobeBryantRookieSneakers   5/16/2022     $ 152,500     $ 135,990     $ 16,510  
#YASTRZEMSKIRC9BASKET   10/7/2022     $ 36,000     $ 39,874     $ (3,874 )
#SeagerOrangeRefractorBasket   11/10/2022     $ 3,500     $ 14,600     $ (11,100 )
Total         $ 1,650,500     $ 1,241,111     $ 409,389  

 

13

 

 

The table below shows the Series sold in 2023

 

Series Name   Date of Sale     Sales Price     Cost Basis     Net Gain  
#RUTH1914BALTIMORENEWSSGC3   1/18/2023     $ 96,138     $ 62,179     $ 33,959  
#ERUZIONE1980MIRACLEONICEGOLDJERSEY   1/27/2023     $ 725,000     $ 438,414     $ 286,586  
#KOBE1997AIRBALLGAMEUSEDSHOES   3/29/2023     $ 100,000     $ 131,500     $ (31,500 )
#MAYS1959PSA9BASKET   4/3/2023     $ 28,000     $ 23,332     $ 4,668  
#HONUSWAGNER1910PSA5   4/7/2023     $ 90,000     $ 100,680     $ (10,680 )
#MESSIROOKIEBASKET   4/7/2023     $ 11,251     $ 26,641     $ (15,390 )
#CrosbyWinterClassicSkates   4/7/2023     $ 3,771     $ 11,827     $ (8,056 )
#Brady01TicketBooklet   4/7/2023     $ 4,960     $ 1,649     $ 3,311  
#TIGERSPAUTHENTICBGS9.5   4/7/2023     $ 9,807     $ 13,540     $ (3,733 )
#BELLINGERORANGEBGS9.5   4/8/2023     $ 3,312     $ 5,483     $ (2,171 )
#DONOVANMITCHELLNT9.5   4/8/2023     $ 5,355     $ 15,469     $ (10,114 )
#GLEYBERTORRESORANGE9.5   4/8/2023     $ 1,820     $ 2,652     $ (832 )
#GRIFFEY89UPPERDECKSGCGOLD   4/8/2023     $ 4,550     $ 8,445     $ (3,895 )
#JACKIELEAF3.5   4/8/2023     $ 14,900     $ 21,036     $ (6,136 )
#JOKICREFRACTOR1OF1   4/8/2023     $ 7,250     $ 16,654     $ (9,404 )
#LBJKOBETOPPSBASKET   4/8/2023     $ 6,155     $ 9,335     $ (3,180 )
#MAGICBIRDDRJ1980PSA9   4/8/2023     $ 15,011     $ 14,443     $ 568  
#MANTLE1965TOPPS9   4/8/2023     $ 24,000     $ 37,449     $ (13,449 )
#MIKAN48BOWMANPSA7   4/8/2023     $ 32,100     $ 25,591     $ 6,509  
#ZIONPRIZMSBLUEBGS10   4/8/2023     $ 5,100     $ 11,242     $ (6,142 )
#NTBBallWaxBundle   4/8/2023     $ 60,319     $ 61,950     $ (1,631 )
#MANTLE1956PSA8BASKET   4/26/2023     $ 25,000     $ 27,514     $ (2,514 )
#TIGERPUTTER   5/2/2023     $ 199,238     $ 213,425     $ (14,187 )
#RICKEYHENDERSONRCPSA10   5/3/2023     $ 80,000     $ 93,535     $ (13,535 )
#RUTHGEHRIGBALL   5/12/2023     $ 64,973     $ 70,243     $ (5,270 )
#COBBMINTE98   5/12/2023     $ 209,044     $ 242,555     $ (33,511 )
#MOOKIEBETTSGLOVE   5/12/2023     $ 14,656     $ 16,698     $ (2,042 )
#MANTLE1952BOWMANPSA8   5/12/2023     $ 21,469     $ 15,600     $ 5,869  
#COBBVINTAGET206PHOTO   5/12/2023     $ 19,774     $ 33,518     $ (13,744 )
#JORDANSIGNEDPROFESSIONALBAT   5/12/2023     $ 16,185     $ 7,637     $ 8,548  
#CLEMENTEWHITE&GRAYBASKET   5/12/2023     $ 89,268     $ 60,904     $ 28,364  
#1969TOPPSBASKETBALLSET   5/12/2023     $ 163,846     $ 102,195     $ 61,651  
#DIMAGGIO1933BAT   5/12/2023     $ 33,899     $ 57,913     $ (24,014 )
#Maris58ToppsPSA9   5/12/2023     $ 19,774     $ 20,248     $ (474 )
#Clemente65-68Bat   5/12/2023     $ 32,769     $ 29,704     $ 3,065  
#UnitasPSA8   5/12/2023     $ 8,192     $ 12,595     $ (4,403 )
#AARONDECADEBASKET   5/12/2023     $ 66,171     $ 71,298     $ (5,127 )
#ALKALINE1954TOPPSPSA9   5/12/2023     $ 36,159     $ 20,834     $ 15,325  
#HARMONKILLEBREW1955TOPPSPSA9   5/12/2023     $ 24,859     $ 22,654     $ 2,205  
#1959TOPPSBASEBALLSET   5/12/2023     $ 54,239     $ 59,078     $ (4,839 )
#RoyCampanella1949BowmanPSA9   5/12/2023     $ 32,769     $ 38,500     $ (5,731 )
#LOUGEHRIGRCPHOTO   5/12/2023     $ 25,989     $ 46,410     $ (20,421 )
#WarrenSpahn1948LeafPSA9   5/12/2023     $ 84,748     $ 51,437     $ 33,311  
#PaulMolitor1978ToppsPSA10   5/12/2023     $ 24,859     $ 33,019     $ (8,160 )
#CassiusClaySonyListonUPIType1   5/12/2023     $ 3,729     $ 22,729     $ (19,000 )
#Mantle51BowmanSGC7   5/12/2023     $ 42,939     $ 62,758     $ (19,819 )
#BobbyOrrBruinsJersey   5/24/2023     $ 399,000     $ 302,984     $ 96,016  
#DURANTCHROMEREFRACTORPSA10   6/3/2023     $ 5,650     $ 10,644     $ (4,994 )

 

14

 

 

Series Name   Date of Sale     Sales Price     Cost Basis     Net Gain  
#TATISBOWMANBLACKLABEL   6/5/2023     $ 15,400     $ 43,229     $ (27,829 )
#MONTANARCPSA10   6/5/2023     $ 48,400     $ 50,199     $ (1,799 )
#LeBronBlackDiamond   6/5/2023     $ 13,900     $ 32,380     $ (18,480 )
#KobeLeBronJordanMagicQuadAuto   6/5/2023     $ 37,400     $ 39,459     $ (2,059 )
#SadaharuOhBat   6/11/2023     $ 64,375     $ 17,995     $ 46,380  
#JimmieFoxx1938Bat   6/11/2023     $ 90,125     $ 73,884     $ 16,241  
#DONCICBLUEPSA10   6/12/2023     $ 11,550     $ 27,845     $ (16,295 )
#TRAEYOUNGFLAWLESSBGS9   6/12/2023     $ 2,332     $ 5,487     $ (3,155 )
#AARON1954PSA8.5   6/12/2023     $ 187,000     $ 122,000     $ 65,000  
#MahomesNT8.5   6/12/2023     $ 29,150     $ 56,737     $ (27,587 )
#JordanLeBronMagicTripleSigs   6/12/2023     $ 22,550     $ 28,772     $ (6,222 )
#JORDANFLEER86SGC10   6/12/2023     $ 57,750     $ 81,745     $ (23,995 )
#Serena03NetProPSA10Basket   6/12/2023     $ 1,560     $ 16,765     $ (15,205 )
#Clemente1955PSA8   6/13/2023     $ 66,000     $ 83,637     $ (17,637 )
#Mays1956GrayPSA9   6/18/2023     $ 35,200     $ 35,083     $ 117  
#TysonRCBGS9Basket   6/19/2023     $ 8,056     $ 17,592     $ (9,536 )
#MayweatherRCPSA10   6/19/2023     $ 4,664     $ 8,935     $ (4,271 )
#TrevorLawrenceLeafBasket   6/19/2023     $ 775     $ 4,579     $ (3,804 )
#TatumFlawlessGoldBGS9.5   6/22/2023     $ 16,000     $ 40,885     $ (24,885 )
#MichaelPorterJrBasket   6/24/2023     $ 2,550     $ 10,502     $ (7,952 )
#DWADEULTIMATE   6/26/2023     $ 7,560     $ 12,846     $ (5,286 )
#LBJEXQUISITE   6/26/2023     $ 360,000     $ 789,992     $ (429,992 )
#BradyBowman10   6/26/2023     $ 9,990     $ 16,339     $ (6,349 )
#03ToppsChromeWax   6/26/2023     $ 8,910     $ 15,849     $ (6,939 )
#NadalNetProGlossy   6/26/2023     $ 7,830     $ 28,573     $ (20,743 )
#BRADYDEBUTTICKET   6/27/2023     $ 15,400     $ 64,255     $ (48,855 )
#18-19BASKETBALLGROWTHBASKET   7/1/2023     $ 6,378     $ 21,048     $ (14,671 )
#BETTSGOLDREFRACTORBASKET   7/1/2023     $ 21,856     $ 50,671     $ (28,815 )
#BettsBlueRefractorBasket   7/2/2023     $ 6,025     $ 6,223     $ (198 )
#JETERFOILRCBASKETBGS9.5   7/4/2023     $ 8,268     $ 20,581     $ (12,313 )
#ACUNAGOLD9.5   7/4/2023     $ 13,750     $ 16,079     $ (2,329 )
#MAGICBIRDDRJPSA8BASKET   7/4/2023     $ 5,300     $ 5,703     $ (403 )
#ELWAY1984ROOKIECARDPSA10BASKET   7/4/2023     $ 11,070     $ 14,648     $ (3,578 )
#MARINO1984ROOKIECARDBGS10BASKET   7/4/2023     $ 10,652     $ 10,286     $ 366  
#Tiger1stEventStub   7/4/2023     $ 15,400     $ 27,189     $ (11,789 )
#KAWHIBASKET   7/9/2023     $ 5,192     $ 14,371     $ (9,179 )
#OrangeDominguez   7/9/2023     $ 9,180     $ 13,771     $ (4,591 )
#MahomesBronzeBasket   7/10/2023     $ 14,040     $ 97,442     $ (83,402 )
#OZZIESMITHRCBGS9.5   7/11/2023     $ 8,000     $ 20,701     $ (12,701 )
#TEDWILLIAMS1939PLAYBALL   7/14/2023     $ 37,290     $ 31,800     $ 5,490  
#JackieRobinson53Topps8   7/14/2023     $ 27,120     $ 53,890     $ (26,770 )
#SatchelPaige48LeafSGC30   7/14/2023     $ 29,380     $ 22,747     $ 6,633  
#ShoelessJoeJackson1915PSA8   7/14/2023     $ 21,487     $ 43,429     $ (21,942 )
#MANTLE1960PSA9   7/14/2023     $ 56,500     $ 40,109     $ 16,391  
#1909E95SGCSet   7/14/2023     $ 15,255     $ 22,594     $ (7,339 )
#MANTLE1964TOPPS9   7/14/2023     $ 29,380     $ 45,844     $ (16,464 )
#Mantle1957ToppsPSA8.5   7/14/2023     $ 38,420     $ 43,361     $ (4,941 )
#MANTLE1969TOPPS9   7/14/2023     $ 17,515     $ 29,280     $ (11,765 )
#SandyKoufax1956ToppsGrayBackPSA9   7/14/2023     $ 29,380     $ 30,610     $ (1,230 )
#KOUFAXPSA8   7/14/2023     $ 24,860     $ 25,865     $ (1,005 )

 

15

 

 

Series Name   Date of Sale     Sales Price     Cost Basis     Net Gain  
#NolanRyan1968ToppsPSA8.5   7/14/2023     $ 16,385     $ 22,727     $ (6,342 )
#1980ToppsBasketballWax   7/15/2023     $ 32,770     $ 54,035     $ (21,265 )
#MAYS1960PSA9   7/17/2023     $ 17,325     $ 15,004     $ 2,321  
#Mantle1968PSA9Basket   7/17/2023     $ 18,225     $ 17,903     $ 322  
#GaryCarter1975PSA10Basket   7/17/2023     $ 32,175     $ 39,000     $ (6,825 )
#MANTLE1967TOPPS9   7/17/2023     $ 14,025     $ 14,975     $ (950 )
#AcunaBowman10Basket   7/30/2023     $ 33,354     $ 40,761     $ (7,407 )
#ERLINGHAALANDPSA10BASKET   8/13/2023     $ 4,191     $ 14,560     $ (10,369 )
#Mantle54BowmanBasket   8/19/2023     $ 40,126     $ 28,777     $ 11,349  
#Mantle1966ToppsPSA9Basket   8/19/2023     $ 33,335     $ 41,185     $ (7,850 )
#Mantle1953Bowman8Basket   8/19/2023     $ 31,075     $ 28,916     $ 2,159  
#Gretzky1981SportsIllustratedCoverCGC9.4   8/19/2023     $ 22,600     $ 31,600     $ (9,000 )
#ChamberlainPhilaJersey59-60   8/21/2023     $ 1,687,739     $ 1,334,250     $ 353,489  
#ANDRE&HULKWRESTLINGBASKET   10/1/2023     $ 62,506     $ 46,072     $ 16,434  
Total         $ 6,679,953     $ 6,949,711     $ (269,759 )

 

Operating Capital

 

Collectable Sports Assets, LLC (“CSA”) and its Series incur certain Operating Expenses. If the Operating Expenses for CSA or a particular Series (as described above in Item 1 “Operating Expenses”) exceed the amount of revenue generated from the Underlying Asset of such Series and cannot be covered by any Operating Expense reserves on the balance sheet of the Series, the Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to the Series, on which the Manager may impose a reasonable rate of interest, and be entitled to reimbursement of such amount from future gains generated by the Underlying Asset related to such Series, and, or (c) cause additional Interest to be issued in the Series in order to cover such additional amounts. As a last resort, the Manager unconditionally guarantees the Operating Expenses of the Series.

 

Liquidity

 

If CSA or its Series do not have sufficient liquidity to cover its Operating Expenses, and the Manager does not have the liquidity to cover the Operating Expenses associated with CSA or the Series pursuant to the Operating Agreement, CSA and the Series will be unable to pay its expenses. As of December 31, 2023, having entered into an acquisition arrangement to provide new ownership, operating synergies and funding, the Company feels confident that it has mitigated its going concern issue and can continue to operate.

 

Current Market Conditions

 

The market and value for investments in sports collectibles, like many asset classes, including equities, bonds, cryptocurrencies and other high-end collectible assets (such as art, wine and coins) are impacted by conditions in the broader markets. These conditions include the overall economic environment, anticipated future economic conditions, current and future interest rates, and supply and demand for investable assets. For 2023, the increase in impairment charges is reflective of the market’s current valuation in comparison to the prevailing market environment at the time of the Series’ initial offering.

 

Common Management

 

The CEO of the Company, Collectable Sports Assets, LLC is also the CEO of the Manager, CS Asset Manager, LLC. Due to the Company having common management, there cannot be any arm’s length transactions between the Company, Collectable Sports Assets, LLC the Manager, CS Asset Manager, LLC.

 

16

 

 

Item 3. Officers

 

The following individuals constitute executive management of Collectable Technologies, Inc., the sole members of the Manager, which oversees the operations of the Company:

 

Name (1)   Age     Position     Term of Offce
(Beginning)
    FT or PT
Hours/Week
    Compensation
Cash
($)
    Compensation
Stock
($)
    Compensation
Total
($)
 
Jarod Winters   53     Manager, COO and CEO     03/2021     Full Time     $ 300,000     $ -     $ 300,000  

 

 
(1) Ezra Levine, voluntarily resigned from the Company in April 2023.
(2) Jason Epstein resigned as of August 2023.

 

Background of Officers of the Manager

 

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

 

Jarod Winters. Mr. Winters is a capital markets executive focused on alternative asset management. He has served as COO since March 2021 and assumed the role of CEO in April 2023, upon the resignation of our previous CEO. Prior to Collectable, he served in roles such as Chief Operating Officer and Chief Compliance Officer of Sunrise Capital Partners, a hedge fund, Head of Product Specialists at Wells Fargo Prime Services, and Managing Director of Operations at ESP Technologies. He holds a BA and MBA from the University of Texas at Austin.

 

There are no arrangements or understandings known to us pursuant to which any director was or is to be selected as a director or nominee. There are no agreements or understandings for any executive officer or director to resign at the request of another person and no officer or director is acting on behalf of nor will any of them act at the direction of any other person.

 

There are no family relationships between any director, executive officer, person nominated or chosen to become a director or executive officer or any significant employee.

 

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 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, from our manager. Although we will indirectly bear some of the costs of the compensation paid to these individuals, through fees we pay to the Manager, we do not intend to pay any compensation directly to these individuals.

 

Compensation of the Manager

 

The Manager may receive Sourcing Fees and reimbursement for costs incurred relating to the offering described herein and other offerings (e.g., Offering Expenses and Acquisition Expenses), additionally, the Manager may receive Sourcing Fees in connection with the sale of an underlying Asset of the Platform.

 

The Manager receives Sourcing Fees for each offering for Series of Interests in the Company that closes. During 2023, no new offerings closed escrow, and the Manager received no Sourcing Fees.

 

During 2022, the Manager received $314,858 in Sourcing Fees for (71) seventy-one Reg A Series and $10,000 in Sourcing Fees for (1) one Reg D Series that were closed. During 2022, the Manager also received 88,229 shares in non-cash compensation with a value of $611,120.

 

17

 

 

The following table sets forth the cash and non-cash sourcing fees generated in 2022 on Regulation A offerings.

 

Series Name   Escrow Close Date     # of Shares     Non-Cash Equity     Cash Sourcing Fees     Total Cash and Non-Cash
Sourcing Fees
 
#ALKALINE1954TOPPSPSA9   1/4/2022       280     $ 2,800     $ 400     $ 3,200  
#HARMONKILLEBREW1955TOPPSPSA9   1/4/2022       399     $ 3,990     $ 363     $ 4,353  
#1959TOPPSBASEBALLSET   1/6/2022       580     $ 5,800     $ 2,900     $ 8,700  
#GRETZKY1979TOPPS9   1/6/2022       1896     $ 9,480       -     $ 9,480  
#ALEXRODRIGUEZ09WSUNIFORM   1/6/2022       1000     $ 13,000     $ 2,600     $ 15,600  
#JORDAN86FLEERBGS9.5BASKET   1/6/2022       2720     $ 13,600     $ 1,516     $ 15,116  
#SHOELESSJOEJACKSON1915PSA8   1/6/2022       1,020     $ 10,200       -     $ 10,200  
#KOBEBRYANT2001WARMUPJACKET   1/28/2022       910     $ 9,100     $ 9,100     $ 18,200  
#KAREEMPOINTSRECORDBALL   2/3/2022       1750     $ 17,500     $ 17,500     $ 35,000  
#LOUGEHRIGRCPHOTO   2/7/2022       276     $ 2,760     $ 1,380     $ 4,140  
#SANDYKOUFAX1956TOPPSGRAYBACKPSA9   2/14/2022       234     $ 2,340     $ 1,170     $ 3,510  
#LBJKOBETOPPSBASKET   2/14/2022       360     $ 1,800       -     $ 1,800  
#RONALDO2003PANINIMEGACRAQUESPSA10   2/16/2022       2009     $ 20,090     $ 14,350     $ 34,440  
#OTTOGRAHAM1950BOWMANPSA9   2/18/2022       304     $ 3,040     $ 1,520     $ 4,560  
#KOBELEBRONJORDANMAGICQUADAUTO   2/28/2022       1,100     $ 5,500     $ 5,500     $ 11,000  
#BOBBYORRBRUINSJERSEY   2/28/2022       3000     $ 30,000     $ 15,000     $ 45,000  
#MARINO1984ROOKIECARDBGS10BASKET   3/3/2022       616     $ 3,080       -     $ 3,080  
#NTBBALLWAXBUNDLE   3/5/2022       750     $ 7,500     $ 3,750     $ 11,250  
#BABERUTHBOWSOUTPHOTO   3/7/2022       3000     $ 15,000     $ 1,320     $ 16,320  
#OSCARROBERTSONCINCINNATIROYALSJERSEY   3/8/2022       3500     $ 17,500     $ 12,500     $ 30,000  
#BRADY2000SPXSPECTRUMBGS9.5   3/9/2022       2500     $ 25,000     $ 25,000     $ 50,000  
#BRADYDEBUTTICKET   3/9/2022       800     $ 8,000     $ 4,000     $ 12,000  
#LUKADONCICGUROOKIESNEAKERS   3/22/2022       525     $ 5,250     $ 3,750     $ 9,000  
#WARRENSPAHN1948LEAFPSA9   3/22/2022       675     $ 6,750     $ 700     $ 7,450  
#MLBALLSTARGAMETICKETRUNCOLLECTION   3/30/2022       340     $ 3,400     $ 1,700     $ 5,100  
#ROYCAMPANELLA1949BOWMANPSA9   3/31/2022       660     $ 6,600       -     $ 6,600  
#WILTCHAMBERLAIN1961FLEERRCPSA9   4/1/2022       3600     $ 36,000     $ 617     $ 36,617  
#MANTLE52TOPPSPSA7   4/2/2022       1,700     $ 17,000       -     $ 17,000  
#DAVEBINGSIGNED50GREATESTNBAPLAYERSLITHOGRAPH   4/4/2022       651     $ 6,510     $ 2,790     $ 9,300  
#KOUFAXPSA8   4/6/2022       660     $ 6,600     $ 1,560     $ 8,160  
#JORDANFLEER86SGC10   4/6/2022       1140     $ 11,400     $ 1,800     $ 13,200  
#OVECHKINSPAUTHBASKET9.5   4/6/2022       239     $ 2,390       -     $ 2,390  
#JORDANEXQUISITE8.5FLASHBACK   4/6/2022       1600     $ 16,000     $ 1,920     $ 17,920  
#LEBRONCREDENTIALS   4/6/2022       4200     $ 21,000       -     $ 21,000  
#MANTLE1967TOPPS9   4/6/2022       152     $ 1,520       -     $ 1,520  
#HONUSWAGNER1910PSA5   4/7/2022       1078     $ 10,780       -     $ 10,780  
#LEBRONROOKIESHOES   4/7/2022       3200     $ 16,000     $ 35,140     $ 51,140  
#MAGICBIRDDRJ1980PSA9   4/7/2022       600     $ 3,000       -     $ 3,000  
#AARONDECADEBASKET   4/7/2022       752     $ 7,520     $ 1,504     $ 9,024  
#GRIFFEY89UPPERDECKSGCGOLD   4/7/2022       186     $ 1,860       -     $ 1,860  
#PAULMOLITOR1978TOPPSPSA10   4/11/2022       848     $ 4,240     $ 1,060     $ 5,300  
#NOLANRYAN1968MILTONBRADLEYPSA9   4/11/2022       3600     $ 18,000       -     $ 18,000  
#MANTLE1965TOPPS9   4/11/2022       900     $ 4,500       -     $ 4,500  
#CROSBYWINTERCLASSICSKATES   4/15/2022       60     $ 600     $ 1,800     $ 2,400  
#RONALDO2002PANINIFUTEBOLSTICKERSPSA10   4/18/2022       600     $ 6,000     $ 6,000     $ 12,000  
#CASSIUSCLAYSONYLISTONUPITYPE1   4/21/2022       100     $ 1,000     $ 2,200     $ 3,200  

 

18

 

 

Series Name   Escrow Close Date     # of Shares     Non-Cash Equity     Cash Sourcing Fees     Total Cash and Non-Cash
Sourcing Fees
 
#KOBEBLACKHISTORYMONTHFINALSEASONSHOES   4/25/2022       520     $ 5,200     $ 2,600     $ 7,800  
#NADALNETPROGLOSSY   4/25/2022       200     $ 2,000     $ 2,000     $ 4,000  
#MANTLEDEBUTSTUB   4/26/2022       700     $ 7,000     $ 9,000     $ 16,000  
#YAODUNCANDIRKTRIPLELOGOMAN   4/26/2022       1500     $ 7,500     $ 9,000     $ 16,500  
#EMBIIDFIRST50POINTGAMEJERSEY   4/27/2022       192     $ 1,920     $ 1,280     $ 3,200  
#MANTLE1969TOPPS9   4/27/2022       580     $ 2,900       -     $ 2,900  
#RIPKENROOKIEJERSEY&CARDBASKET   5/2/2022       1080     $ 10,800     $ 10,800     $ 21,600  
#TIGERWOODSDEBUTTICKET   5/12/2022       490     $ 4,900     $ 6,300     $ 11,200  
#BRADY01TICKETBOOKLET   5/13/2022       0     $ 0     $ 1,440     $ 1,440  
#1980TOPPSBASKETBALLWAX   5/19/2022       687     $ 6,870     $ 3,125     $ 9,995  
#PELE1958AMERICANAPSA3   5/19/2022       749     $ 7,490     $ 9,630     $ 17,120  
#CHARLESBARKLEYSUNSJERSEY   6/1/2022       1680     $ 8,400     $ 5,600     $ 14,000  
#96SKYBOXE-X2000WAX   6/1/2022       262     $ 2,620     $ 1,575     $ 4,195  
#BELLINGERORANGEBGS9.5   6/1/2022       180     $ 1,800     $ 1,800     $ 3,600  
#TIGER1STEVENTSTUB   6/1/2022       640     $ 6,400     $ 6,400     $ 12,800  
#HAMILTONCHROMEORANGESAPPHIRE   6/23/2022       350     $ 3,500     $ 4,500     $ 8,000  
#OVECHKINTHECUPBGSGEMMINT9.5   7/6/2022       4400     $ 44,000     $ 20,000     $ 64,000  
#MANTLE51BOWMANSGC7   8/3/2022       834     $ 4,170     $ 7,993     $ 12,163  
#49BOWMANJACKIEAUTO   8/12/2022       585     $ 5,850     $ 4,550     $ 10,400  
#CURRYGOLDTOPPSPSA10   8/23/2022       0     $ 0     $ 2,755     $ 2,755  
#ERUZIONE1980MIRACLEONICEGOLDJERSEY   8/30/2022       0     $ 0     $ 5,600     $ 5,600  
#NOLANRYAN1968TOPPSPSA8.5   8/30/2022       100     $ 1,000     $ 2,200     $ 3,200  
#DURANT07-08EXQUISITELIMITEDLOGOSBGS9.5   9/6/2022       2280     $ 22,800     $ 7,600     $ 30,400  
#GRETZKY1981SPORTSILLUSTRATEDCOVERCGC9.4   10/4/2022       210     $ 2,100     $ 2,700     $ 4,800  
#TATUMFLAWLESSGOLDBGS9.5   10/4/2022       400     $ 4,000     $ 4,000     $ 8,000  
            75,689     $ 604,220     $ 314,858     $ 919,078  

 

In 2022, CSA conducted one Regulation D offering set forth below.

 

Series Name   Close Date     # of Shares     Non-Cash Equity     Cash Sourcing Fees     Total Cash and Non-Cash
Sourcing Fees
 
#KOBE1997AIRBALLGAMEUSEDSHOES   4/19/2022       13,230     $ 6,900     $ 10,000     $ 16,900  

 

19

 

 

Item 4. Security Ownership of Management and Certain Securityholders

 

The Company is managed by the Manager. The address of the Manager is 484 Broome St., New York, NY 10013. As of the date of this filing, the Company has no voting securities issued and outstanding.

 

As of December 31, 2023, our officers did not own any units of any Series.

 

The following table sets forth information with respect to the number of units of each of our Series beneficially owned by the Manager and by all persons who beneficially own (10%) ten percent or more of any Series as of December 31, 2023.

 

Series   Name and Address of Beneficial Owner   Amount and Nature of Beneficial Ownership (1)     Percent of Class  
#03ExquisiteBox   Anthony Loparo (3)     2,588       30.5 %
#03ExquisiteBox   CS Asset Manager (2)     1,106       13.1 %
#1964KOUFAXJERSEY   Platt Group (3)     30,000       68.4 %
#1964KOUFAXJERSEY   CS Asset Manager (2)     965       2.2 %
#1986WAX   Matthew Marcom (3)     1,971       25.4 %
#1986WAX   CS Asset Manager (2)     393       5.1 %
#2000PLAYOFFCONTENDERSWAX   CS Asset Manager (2)     229       9.3 %
#48LeafRuthSGC8   CS Asset Manager (2)     457       4.2 %
#49BowmanJackieAuto   Mayer Kaiser (3)     4,112       53.3 %
#49BowmanJackieAuto   CS Asset Manager (2)     1,852       24.0 %
#96SkyboxE-X2000Wax   Jeffrey Tingelstad     524       16.3 %
#96SkyboxE-X2000Wax   CS Asset Manager (2)     1,619       50.3 %
#AlexRodriguez09WSUniform   Jason Silverstein (3)     8,418       76.2 %
#AlexRodriguez09WSUniform   CS Asset Manager (2)     1,693       15.3 %
#AliRookieCardBVG8   Jack Smith (3)     2,000       32.9 %
#AliRookieCardBVG8   CS Asset Manager (2)     825       13.6 %
#ALIWBCBELT   Jack Smith (3)     5,218       12.1 %
#ALIWBCBELT   Platt Group (3)     30,000       69.4 %
#ALIWBCBELT   CS Asset Manager (2)     33       *  
#ANDRETHEGIANT   Platt Group (3)     1,700       57.2 %
#ANDRETHEGIANT   CS Asset Manager (2)     49       1.6 %
#BabeRuthBowsOutPhoto   Alec Berman (3)     2,750       26.2 %
#BabeRuthBowsOutPhoto   Justin Cornett (3)     2,728       25.9 %
#BabeRuthBowsOutPhoto   CS Asset Manager (2)     411       3.9 %
#BRADY2000SPXSPECTRUMBGS9.5   Andrew Spellman (3)     12,500       22.2 %
#BRADY2000SPXSPECTRUMBGS9.5   Cristina Carlino (3)     12,500       22.2 %
#BRADY2000SPXSPECTRUMBGS9.5   CS Asset Manager (2)     1,937       3.4 %
#BradyChampionshipTicket   Gary Bulicki (3)     182,630       79.0 %
#BradyChampionshipTicket   Andrew Spellman (3)     15,712       6.8 %
#BRADYPLAYOFFCONTENDERSBASKET   Jason Epstein (3)     4,149       22.2 %
#BRADYPLAYOFFCONTENDERSBASKET   CS Asset Manager (2)     504       2.7 %
#BRADYROOKIE   Jeffrey Clarke (3)     744       12.5 %
#BRADYROOKIE   Matthew Marcom (3)     1,745       29.2 %
#BRADYROOKIE   CS Asset Manager (2)     178       3.0 %

 

20

 

 

Series   Name and Address of Beneficial Owner   Amount and Nature of Beneficial Ownership (1)     Percent of Class  
#CHAMBERLAINHSUNIFORM   Anthony Arnold (3)     2,400       18.5 %
#CHAMBERLAINHSUNIFORM   Justin Cornett (3)     2,997       23.1 %
#CHAMBERLAINHSUNIFORM   Platt Group (3)     5,960       45.8 %
#CHAMBERLAINHSUNIFORM   CS Asset Manager (2)     392       3.0 %
#CharlesBarkleySunsJersey   Jason Silverstein (3)     23,701       74.1 %
#CharlesBarkleySunsJersey   CS Asset Manager (2)     5,658       17.7 %
#ChicagoBullsDynastyHardwood   Jason Silverstein (3)     54,213       74.0 %
#ChicagoBullsDynastyHardwood   CS Asset Manager (2)     8,908       12.2 %
#ChrisBoshGameWornRaptorsSneakers   Jason Silverstein (3)     1,898       52.3 %
#ChrisBoshGameWornRaptorsSneakers   CS Asset Manager (2)     460       12.7 %
#CristianoRonaldoRC1of1   Adam Rowe (3)     16,659       31.3 %
#CristianoRonaldoRC1of1   Jack Smith (3)     6,500       12.2 %
#CristianoRonaldoRC1of1   Andrew Spellman (3)     7,974       15.0 %
#CROSBYTHECUPBASKET   Ezra Levine (3)     3,786       17.8 %
#CROSBYTHECUPBASKET   Michael Cancelliere (3)     2,215       10.4 %
#CurryGoldToppsPSA10   Jason Epstein (3)     1,160       36.3 %
#CurryGoldToppsPSA10   Andrew Spellman (3)     365       11.4 %
#DaveBingSigned50GreatestNBAPlayersLithograph   Jason Silverstein (3)     7,234       67.9 %
#DaveBingSigned50GreatestNBAPlayersLithograph   CS Asset Manager (2)     1,319       12.4 %
#Durant07-08ExquisiteLimitedLogosBGS9.5   Liam Patrick (3)     10,000       44.9 %
#Durant07-08ExquisiteLimitedLogosBGS9.5   CS Asset Manager (2)     12,267       55.1 %
#EddiePlankT206PSA4   Ben Federman (3)     37,919       59.6 %
#EddiePlankT206PSA4   CS Asset Manager (2)     8,541       13.4 %
#EmbiidFirst50PointGameJersey   Jason Silverstein (3)     2,934       74.4 %
#EmbiidFirst50PointGameJersey   CS Asset Manager (2)     472       12.0 %
#EMMITTSMITH10KJERSEY   Emmitt Smith (3)     3,500       57.9 %
#EMMITTSMITH10KJERSEY   CS Asset Manager (2)     354       5.9 %
#EMMITTSMITHMVPBASKET   Emmitt Smith (3)     3,500       59.8 %
#EMMITTSMITHMVPBASKET   CS Asset Manager (2)     315       5.4 %
#Giannis48PointGameSneakers   Jack Smith (3)     2,000       38.2 %
#Giannis48PointGameSneakers   CS Asset Manager (2)     955       18.2 %
#GIANNISGOLDIMMACULATE   Michael Cancelliere (3)     850       16.6 %
#GIANNISGOLDIMMACULATE   CS Asset Manager (2)     503       9.8 %
#Gretzky1979Topps9   Ben Federman (3)     1,487       12.5 %
#Gretzky1979Topps9   CS Asset Manager (2)     1,828       15.4 %
#GRETZKYOPEECHEE1979   CS Asset Manager (2)     405       5.7 %
#HamiltonChromeOrangeSapphire   Carl Tirella (3)     3,035       50.6 %
#HamiltonChromeOrangeSapphire   CS Asset Manager (2)     1,105       18.4 %
#JackieRobinson1952ToppsPSA8.5   Jude Arena (3)     11,920       20.7 %
#JackieRobinson1952ToppsPSA8.5   Marcia Levy (3)     20,000       34.7 %
#JackieRobinson1952ToppsPSA8.5   CS Asset Manager (2)     4,460       7.7 %
#JACKIEROBINSONAUTOBAT   Jack Smith (3)     548       30.2 %
#JACKIEROBINSONAUTOBAT   Platt Group (3)     797       43.9 %
#JACKIEROBINSONAUTOBAT   CS Asset Manager (2)     8       *  

 

21

 

 

Series   Name and Address of Beneficial Owner   Amount and Nature of Beneficial Ownership (1)     Percent of Class  
#JordanExquisite8.5Flashback   Robert Servideo (3)     11,152       63.9 %
#JordanExquisite8.5Flashback   Andrew Spellman (3)     2,544       14.6 %
#JORDANEXQUISITEBGS8   Andrew Spellman (3)     1,232       15.2 %
#JordanLeBronSignoftheTimes   Andrew Spellman (3)     2,745       16.1 %
#JordanLeBronSignoftheTimes   Jack Smith (3)     3,150       18.4 %
#JORDANPSA10   Ben Federman (3)     1,015       14.7 %
#JORDANPSA10   Christopher Allen     1,483       13.4 %
#JORDANPSA10   CS Asset Manager (2)     75       *  
#JORDANROOKIEJERSEY   Platt Group (3)     15,750       63.9 %
#JORDANROOKIEJERSEY   CS Asset Manager (2)     245       1.0 %
#JoshAllenGoldBGS9.5   Zachary Polen (3)     1,681       53.8 %
#JoshAllenGoldBGS9.5   CS Asset Manager (2)     39       1.2 %
#JustinHerbertHiddenTreasureRPA   Wesley Love (3)     1,458       11.2 %
#JustinHerbertHiddenTreasureRPA   CS Asset Manager (2)     997       7.7 %
#KareemPointsRecordBall   Mark Pepitone (3)     28,477       72.6 %
#KareemPointsRecordBall   CS Asset Manager (2)     5,302       13.5 %
#KevinDurantHSJersey   Jason Silverstein (3)     9,387       41.3 %
#KevinDurantHSJersey   Justin Cornett (3)     2,500       11.0 %
#KevinDurantHSJersey   Sheel Tyle (3)     4,500       19.8 %
#KevinDurantHSJersey   CS Asset Manager (2)     2,444       10.8 %
#KobeBlackHistoryMonthFinalSeasonShoes   Jason Silverstein (3)     3,968       51.4 %
#KobeBlackHistoryMonthFinalSeasonShoes   CS Asset Manager (2)     1,248       16.2 %
#KobeBryant2001WarmUpJacket   Jason Silverstein (3)     8,767       41.9 %
#KobeBryant2001WarmUpJacket   CS Asset Manager (2)     3,821       18.3 %
#KobeBryantFirstWhite#24Jersey   Jason Silverstein (3)     63,104       44.4 %
#KobeBryantFirstWhite#24Jersey   Sheel Tyle (3)     25,000       17.6 %
#KobeBryantFirstWhite#24Jersey   CS Asset Manager (2)     14,804       10.4 %
#KobeBryantRoyalBlueJordanSneakers   Elliot Tebele (3)     1,128       12.1 %
#KobeBryantRoyalBlueJordanSneakers   CS Asset Manager (2)     1,974       21.2 %
#KobeFinalSeasonSneakers   Jack Smith (3)     2,500       38.6 %
#KobeFinalSeasonSneakers   CS Asset Manager (2)     595       9.2 %
#KOBEREEBOKIVERSONRETROS   Jack Smith (3)     3,125       27.2 %
#KOBEREEBOKIVERSONRETROS   CS Asset Manager (2)     463       4.0 %
#KOUFAX55PSA9   Ben Federman (3)     23,544       47.3 %
#KOUFAX55PSA9   Jude Arena (3)     4,785       9.6 %
#KOUFAX55PSA9   CS Asset Manager (2)     2,170       4.4 %
#LEBRONCREDENTIALS   Kevin McAlpin     6,312       17.1 %
#LEBRONCREDENTIALS   Andrew Spellman (3)     18,883       51.1 %
#LEBRONEMBLEMSOFENDORSEMENT   Andrew Spellman (3)     4,036       36.5 %
#LEBRONEMBLEMSOFENDORSEMENT   Stephen Patrick (3)     2,500       22.6 %
#LeBronMeloBosh2008TripleLogoMan   Adam Rowe (3)     41,277       66.6 %
#LeBronMeloBosh2008TripleLogoMan   Andrew Spellman (3)     8,853       14.3 %
#LeBronMeloDualLogoman   Andrew Spellman (3)     44,997       40.5 %
#LeBronMeloDualLogoman   Jeffrey Clarke (3)     13,019       11.7 %
#LeBronMeloDualLogoman   Jerod Mayo (3)     34,685       31.2 %

 

22

 

 

Series   Name and Address of Beneficial Owner   Amount and Nature of Beneficial Ownership (1)     Percent of Class  
#LEBRONMELOWADETRIORC   Eric Olander (3)     24,640       65.0 %
#LEBRONMELOWADETRIORC   CS Asset Manager (2)     2,075       5.5 %
#LeBronRookieShoes   Elliot Tebele (3)     40,554       43.5 %
#LeBronRookieShoes   Jason Silverstein (3)     33,931       36.4 %
#LeBronRookieShoes   CS Asset Manager (2)     10,095       10.8 %
#LEBRONULTIMATE   Matthew Feng (3)     4,125       22.2 %
#LEBRONULTIMATE   Michael Cancelliere (3)     3,351       18.0 %
#LukaRookieJersey   Jason Silverstein (3)     26,671       51.1 %
#LukaRookieJersey   CS Asset Manager (2)     2,333       4.5 %
#LukaWhiteSparkle   Liam Patrick (3)     12,895       17.9 %
#LukaWhiteSparkle   CS Asset Manager (2)     10,108       14.0 %
#MAGICBIRDLOGOMAN   Louis Papa (3)     23,848       46.5 %
#MAGICBIRDLOGOMAN   CS Asset Manager (2)     10       *  
#MahomesImmaculate1of1   Nathaniel McCoy     2,215       9.8 %
#MahomesNT1of1   Aaron Hank     51,131       15.3 %
#MahomesNT1of1   CS Asset Manager (2)     46,451       13.9 %
#MANTLE1952TOPPSPSA8   Jeffrey Clarke (3)     5,000       10.0 %
#MANTLE1952TOPPSPSA8   CS Asset Manager (2)     1,144       2.3 %
#Mantle1953Topps8   CS Asset Manager (2)     1,417       13.7 %
#MANTLE52TOPPSPSA7   John Cole     3,138       9.9 %
#MANTLE52TOPPSPSA7   Jude Arena (3)     4,136       13.1 %
#MANTLE52TOPPSPSA7   CS Asset Manager (2)     1,598       5.1 %
#MantleDebutStub   Eric Naierman (3)     3,000       25.4 %
#MantleDebutStub   CS Asset Manager (2)     3,989       33.7 %
#MARINOMANNINGFAVREJERSEYS   Platt Group (3)     3,075       59.2 %
#MARINOMANNINGFAVREJERSEYS   CS Asset Manager (2)     33       *  
#MAYS1951BOWMAN7   Ben Federman (3)     1,362       13.0 %
#MAYS1951BOWMAN7   Jack Smith (3)     2,250       21.4 %
#MAYS1951BOWMAN7   CS Asset Manager (2)     463       4.4 %
#MAYS1952PSA8   Jude Arena (3)     11,663       46.1 %
#MAYS1952PSA8   CS Asset Manager (2)     1,424       5.6 %
#MessiMegacracks#71PSA9   Jack Smith (3)     2,351       26.1 %
#MessiMegacracks#71PSA9   CS Asset Manager (2)     343       3.8 %
#MLBALLSTARGAMETICKETRUNCOLLECTION   max greenes (3)     1,991       39.1 %
#MLBALLSTARGAMETICKETRUNCOLLECTION   CS Asset Manager (2)     724       14.2 %
#MLBHALLOFFAMEBASEBALL   Platt Group (3)     22,400       72.6 %
#MLBHALLOFFAMEBASEBALL   CS Asset Manager (2)     575       1.9 %
#MPJChampionshipTicket   Craig Bonnifield (3)     726       23.1 %
#MPJChampionshipTicket   CS Asset Manager (2)     279       8.9 %
#NegroLeagueLegendaryCutsBasket   James Sharpe (3)     1,250       13.5 %
#NegroLeagueLegendaryCutsBasket   max greenes (3)     2,380       25.6 %
#NegroLeagueLegendaryCutsBasket   CS Asset Manager (2)     1,309       14.1 %
#NolanRyan1968MiltonBradleyPSA9   Ben Federman (3)     12,940       37.5 %
#NolanRyan1968MiltonBradleyPSA9   CS Asset Manager (2)     4,539       13.2 %
#OVECHKINSPAUTHBASKET9.5   Donald Gordon     613       18.9 %
#OvechkinTheCupBGSGemMint9.5   Andrew Spellman (3)     7,622       16.3 %

 

23

 

 

Series   Name and Address of Beneficial Owner   Amount and Nature of Beneficial Ownership (1)     Percent of Class  
#PaulPierce2010ASGJersey   Jason Silverstein (3)     4,474       71.1 %
#PaulPierce2010ASGJersey   CS Asset Manager (2)     746       11.9 %
#Pele1958AmericanaPSA3   Courtney Gebeau (3)     8,010       63.2 %
#Pele1958AmericanaPSA3   CS Asset Manager (2)     2,228       17.6 %
#PeytonManningMVPHelmet   Anthony Arnold (3)     7,197       18.9 %
#PeytonManningMVPHelmet   Justin Cornett (3)     5,250       13.8 %
#PeytonManningMVPHelmet   William Robertson (3)     5,522       14.5 %
#PeytonManningMVPHelmet   CS Asset Manager (2)     6,788       17.9 %
#RipkenRookieJersey&CardBasket   John Randolph (3)     9,700       60.9 %
#RipkenRookieJersey&CardBasket   CS Asset Manager (2)     3,509       22.0 %
#RONALDO2002PANINIFUTEBOLSTICKERSPSA10   Nathan Martin (3)     6,414       55.5 %
#RONALDO2002PANINIFUTEBOLSTICKERSPSA10   CS Asset Manager (2)     1,149       9.9 %
#RONALDO2003PANINIMEGACRAQUESPSA10   Nathan Martin (3)     22,308       68.5 %
#RONALDO2003PANINIMEGACRAQUESPSA10   CS Asset Manager (2)     5,314       16.3 %
#Ruth33GoudeySGC8   Robert Deaton (3)     1,685       11.8 %
#Ruth33GoudeySGC8   CS Asset Manager (2)     676       4.8 %
#Ruth33GoudeySGC8   Michael Brown     1,516       10.7 %
#TheRockBumbleBeePSA10   Jack Smith (3)     3,108       32.2 %
#TheRockBumbleBeePSA10   CS Asset Manager (2)     660       6.8 %
#TIGERSIFORKIDS   Alan Vaynerchuk (3)     1,000       40.2 %
#TIGERSIFORKIDS   CS Asset Manager (2)     102       4.1 %
#TIGERSIFORKIDS   Pete Labrasca     284       11.4 %
#TigerWoodsDebutTicket   Jeffrey Tingelstad     1,740       20.9 %
#TigerWoodsDebutTicket   CS Asset Manager (2)     4,627       55.5 %
#TimDuncanPMGGreen   Bennett Miller (3)     36,515       80.3 %
#TraeYoungFlawlessGreenBGS9   Steven Bloom (3)     1,005       39.6 %
#TROUTFINESTSUPERFRACTOR   Michael Cancelliere (3)     7,101       25.1 %
#TROUTFINESTSUPERFRACTOR   CS Asset Manager (2)     3,192       11.3 %
#UNITAS1965JERSEY   Platt Group (3)     9,895       59.3 %
#UNITAS1965JERSEY   William Ammons (3)     5,142       30.8 %
#WILTCHAMBERLAIN1961FLEERRCPSA9   Ben Federman (3)     7,799       21.9 %
#WILTCHAMBERLAIN1961FLEERRCPSA9   CS Asset Manager (2)     6,048       17.0 %
#YAODUNCANDIRKTRIPLELOGOMAN   Andrew Spellman (3)     31,882       93.2 %
#ZIONRPABGS9   Leor Moshe (3)     816       12.2 %
#ZIONRPABGS9   CS Asset Manager (2)     388       5.8 %

 

 
(1) All ownership is direct unless otherwise indicated.
(2) CS Asset Manager, LLC (the “Manager”) is the Manager of each of the Series. The Manager’s address is 484 Broome St., New York, NY 10013.
(3) Our officers may be deemed the beneficial owners of the units owned by the Manager. Their address is the same as that of the Manager. Additionally, all 10%+ unit owners listed above may be contacted at the office of the Manager.

 

24

 

 

Item 5. Interest of Management and Others in Certain Transactions

 

Among the items offered to the public through the Collectable platform in 2022, (1) one item came from the collection of former Collectable Founder and President, Jason Epstein through a business entity, Zev Partners. Total consignment payments equaled $20,100.

 

Asset Name   Closing Date     Consignment Paid  
#CURRYGOLDTOPPSPSA10   8/23/2022     $ 20,100  

 

In 2023, no items were offered to the public on the Collectable platform, including items from the collection of Management.

 

Item 6. Other Information

 

None

 

25

 

 

Item 7. Financial Statements

 

INDEX TO FINANCIAL STATEMENTS

 

    Page
Consolidated Financial Statements for the years ended December 31, 2023 and 2022    
Independent Auditor’s Report   F-2 – F-3
Consolidated Balance Sheets as of December 31, 2023 and 2022   F-4 – F-101
Consolidated Statements of Operations for the years ended December 31, 2023 and 2022   F-102 – F-199
Consolidated Statements of Changes in Members’ Equity for the years ended December 31, 2023 and 2022   F-200 – F-297
Consolidated Statements of Cash Flows for the years ended December 31, 2023 and 2022   F-298 – F-395
Notes to Consolidated Financial Statements   F-396 – F-422

 

F-1

 

 

R T ECKHOUSE AND ASSOCIATES

 

Most Trusted CPAs and Advisors

 

Priceless Results since 1978

 

To the Member of

Collectable Sports Assets, LLC

New York, New York

 

Opinion

 

We have audited the accompanying consolidated financial statements of Collectable Sports Assets, LLC (the "Company"), which comprise the consolidated balance sheets on a consolidated basis and for each listed Series of Collectable Sports Assets, LLC (Series) as of December 31, 2024 and 2023, and the related consolidated statements of operations, members’ equity(deficit), and cash flows on a consolidated basis and for each listed Series for the year ended December 31, 2024 and 2023 and the related notes to the consolidated financial statements.

 

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Collectable Sports Assets, LLC and each listed Series as of December 31, 2024 and 2023, and the results of their operations and their cash flows for the Company and each listed Series for the year ended December 31, 2024 and 2023 in accordance with accounting principles generally accepted in the United States of America.

 

Basis for Opinion

 

We conducted our audits in accordance with auditing standards generally accepted in the United States of America (GAAS). Our responsibilities under those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements section of our report. We are required to be independent of the Company and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audit. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Substantial Doubt About the Company’s and Each Listed Series’ Ability to Continue as a Going Concern

 

The accompanying consolidated financial statements and each listed Series’ financial statements have been prepared assuming that the Company and each listed Series will continue as a going concern. As described in Note 2 to the consolidated financial statements, the Company has not generated substantial revenues, has limited operating history, and is financially dependent upon its manager. The Company has stated that substantial doubt exists about the Company’s ability and each listed Series’ ability to continue as a going concern. Management’s evaluation of the events and conditions and plans in regard to these matters are also described in Note 2. The consolidated financial statements and each listed Series’ financial statements do not include any adjustments that might result from the outcome of this uncertainty. Our opinion is not modified with respect to this matter.

 

Responsibilities of Management for the Consolidated Financial Statements

 

Management is responsible for the preparation and fair presentation of these consolidated financial statements on a consolidated basis and for each listed Series in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the financial statements are available to be issued.

 

 

 

433 G Street, Suite 420 San

Diego, CA 92101

    619-831-9246

 

F-2

 

 

Auditor’s Responsibility for the Audit of the Consolidated Financial Statements

 

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance but is not absolute assurance and therefore is not a guarantee that an audit conducted in accordance with GAAS will always detect a material misstatement when it exists. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control. Misstatements are considered material if there is a substantial likelihood that, individually or in the aggregate, they would influence the judgment made by a reasonable user based on the financial statements.

 

In performing an audit in accordance with GAAS, we:

 

Exercise professional judgment and maintain professional skepticism throughout the audit.

 

Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.

 

Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.

 

Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements.

 

Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time.

 

We are required to communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit, significant audit findings, and certain internal control–related matters that we identified during the audit.

 

/s/ R T Eckhouse and Associates

 

San Diego, CA

 

June 24, 2025

 

F-3

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #03EXQUISITE
BOX
    #03TOPPS
CHROME
WAX
    #18-19BASKET
BALLGROWTH
BASKET
    #1909E95S
GCSET
    #1959TOPPSBASE
BALLSET
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,027.50       -       1,032.00       1,052.50       1,002.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,027.50       -       1,032.00       1,052.50       1,002.50  
TOTAL CURRENT ASSETS   $ 2,055.00     $ -     $ 2,064.00     $ 2,105.00     $ 2,005.00  
                                         
Other Assets                                        
Collectable Assets   $ 36,972.18     $ -     $ -     $ -     $ -  
TOTAL OTHER ASSETS   $ 36,972.18                                  
                                         
TOTAL ASSETS   $ 39,027.18     $ -     $ 2,064.00     $ 2,105.00     $ 2,005.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,027.50       -       -       -       -  
TOTAL CURRENT LIABILITIES   $ 1,027.50     $ -     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 1,027.50     $ -     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 84,750.00     $ 24,350.00     $ 44,714.00     $ 37,050.00     $ 85,550.00  
Membership Distributions     -       (7,573.50 )     (5,420.87 )     (12,966.75 )     (46,102.75 )
Total - Equity     84,750.00       16,776.50       39,293.13       24,083.25       39,447.25  
Retained Equity     (22,915.80 )     (8,500.76 )     (21,601.50 )     (12,350.88 )     (24,467.34 )
Net Income / (loss)     (23,834.52 )     (8,275.74 )     (15,627.63 )     (9,627.37 )     (12,974.91 )
TOTAL MEMBERS’ EQUITY   $ 37,999.68     $ -     $ 2,064.00     $ 2,105.00     $ 2,005.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 39,027.18     $ -     $ 2,064.00     $ 2,105.00     $ 2,005.00  

 

F-4

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #1964KOUFAX
JERSEY
    #1969TOPPS
BASKET
BALLSET
    #1980Topps
Basketball
Wax
    #1986WAX     #2000PLAYOFF
CONTENDERS
WAX
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,035.00       5,084.84       997.50       2,050.00       1,067.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,035.00       1,095.00       997.50       1,050.00       1,067.50  
TOTAL CURRENT ASSETS   $ 2,070.00     $ 6,179.84     $ 1,995.00     $ 3,100.00     $ 2,135.00  
                                         
Other Assets                                        
Collectable Assets   $ 358,408.49     $ -     $ -     $ 107,080.31     $ 8,108.25  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 360,478.49     $ 6,179.84     $ 1,995.00     $ 110,180.31     $ 10,243.25  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable             3,989.84                          
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,035.00       -       -       2,050.00       1,067.50  
TOTAL CURRENT LIABILITIES   $ 1,035.00     $ 3,989.84     $ -     $ 2,050.00     $ 1,067.50  
                                         
TOTAL LIABILITIES   $ 1,035.00     $ 3,989.84     $ -     $ 2,050.00     $ 1,067.50  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 438,500.00     $ 152,550.00     $ 74,620.00     $ 193,250.00     $ 24,650.00  
Membership Distributions     -       (142,663.43 )     (27,854.50 )     -       -  
Total - Equity     438,500.00       9,886.57       46,765.50       193,250.00       24,650.00  
Retained Equity     (25,898.73 )     (48,165.94 )     (18,590.25 )     (11,389.28 )     -  
Net Income / (loss)     (53,157.78 )     40,469.37       (26,180.25 )     (73,730.41 )     (15,474.25 )
TOTAL MEMBERS’ EQUITY   $ 359,443.49     $ 2,190.00     $ 1,995.00     $ 108,130.31     $ 9,175.75  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 360,478.49     $ 6,179.84     $ 1,995.00     $ 110,180.31     $ 10,243.25  

 

F-5

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #48LeafRuth
SGC8
    #49Bowman
JackieAuto
    #86Auto
FleerSet
    #96Skybox
E-X2000Wax
    #AARON1954
PSA8.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,030.00       986.50       -       1,024.50       13,849.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,030.00       986.50       -       1,024.50       1,200.00  
TOTAL CURRENT ASSETS   $ 2,060.00     $ 1,973.00     $ -     $ 2,049.00     $ 15,049.00  
                                         
Other Assets                                        
Collectable Assets   $ 17,471.44     $ 50,202.10     $ -     $ 8,402.21     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 19,531.44     $ 52,175.10     $ -     $ 10,451.21     $ 15,049.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                     12,649.00  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,030.00       986.50       -       1,024.50       -  
TOTAL CURRENT LIABILITIES   $ 1,030.00     $ 986.50     $ -     $ 1,024.50     $ 12,649.00  
                                         
TOTAL LIABILITIES   $ 1,030.00     $ 986.50     $ -     $ 1,024.50     $ 12,649.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 54,250.00     $ 77,200.00     $ -     $ 32,170.00     $ 124,400.00  
Membership Distributions     -       -       -       -       (158,950.00 )
Total - Equity     54,250.00       77,200.00       -       32,170.00       (34,550.00 )
Retained Equity     (8,644.58 )     (26,011.40 )     -       (10,978.93 )     -  
Net Income / (loss)     (27,103.98 )     -       -       (11,764.36 )     36,950.00  
TOTAL MEMBERS’ EQUITY   $ 18,501.44     $ 51,188.60     $ -     $ 9,426.71     $ 2,400.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 19,531.44     $ 52,175.10     $ -     $ 10,451.21     $ 15,049.00  

 

F-6

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #ACUNA
GOLD9.5
    #ALIW
BCBELT
    #ALKALINE
1954
TOPPSPSA9
    #ANDRE&HULK
WRESTLING
BASKET
    #ANDRETHE
GIANT
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,065.00       4,883.11       1,012.50       -       2,850.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,065.00       4,243.11       1,012.50       -       2,850.00  
TOTAL CURRENT ASSETS   $ 2,130.00     $ 9,126.22     $ 2,025.00     $ -     $ 5,700.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 388,080.00     $ -     $ -     $ 10,500.34  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,130.00     $ 397,206.22     $ 2,025.00     $ -     $ 16,200.34  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       4,243.11       -       -       2,850.00  
TOTAL CURRENT LIABILITIES   $ -     $ 4,243.11     $ -     $ -     $ 2,850.00  
                                         
TOTAL LIABILITIES   $ -     $ 4,243.11     $ -     $ -     $ 2,850.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 27,505.00     $ 432,640.00     $ 42,550.00     $ 126,440.00     $ 29,720.00  
Membership Distributions     (11,687.50 )     -       (30,735.17 )     (53,130.10 )     -  
Total - Equity     15,817.50       432,640.00       11,814.83       73,309.90       29,720.00  
Retained Equity     (9,295.89 )     -       (19,690.50 )     (80,368.43 )     (16,096.50 )
Net Income / (loss)     (4,391.61 )     (39,676.89 )     9,900.67       7,058.53       (273.16 )
TOTAL MEMBERS’ EQUITY   $ 2,130.00     $ 392,963.11     $ 2,025.00     $ 0.00     $ 13,350.34  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,130.00     $ 397,206.22     $ 2,025.00     $ 0.00     $ 16,200.34  

 

F-7

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #AaronDecade
Basket
    #AcunaBowman
10Basket
    #AlexRodriguez09
WSUniform
    #AliRookie
CardBVG8
    #BANKS1954
PSA9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,081.00       985.00       995.00       -       2,180.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,081.00       985.00       995.00       -       2,180.00  
TOTAL CURRENT ASSETS   $ 2,162.00     $ 1,970.00     $ 1,990.00     $ -     $ 4,360.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 27,607.50     $ 15,099.13     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,162.00     $ 1,970.00     $ 29,597.50     $ 15,099.13     $ 4,360.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       995.00       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 995.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 995.00     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 86,520.00     $ 103,500.00     $ 149,500.00     $ 60,700.00     $ 91,925.00  
Membership Distributions     (56,862.45 )     (28,350.90 )     -       -       (155,000.00 )
Total - Equity     29,657.55       75,149.10       149,500.00       60,700.00       (63,075.00 )
Retained Equity     (13,060.21 )     (60,769.22 )     (87,643.01 )     (43,733.18 )     67,435.00  
Net Income / (loss)     (14,435.34 )     (12,409.88 )     (33,254.49 )     (1,867.69 )     -  
TOTAL MEMBERS’ EQUITY   $ 2,162.00     $ 1,970.00     $ 28,602.50     $ 15,099.13     $ 4,360.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,162.00     $ 1,970.00     $ 29,597.50     $ 15,099.13     $ 4,360.00  

 

F-8

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #BETTSGOLD
REFRACTOR
BASKET
    #BRADYPLAYOFF
CONTENDERS
BASKET
    #BRADY
REEBOKF
LAWLESS
    #BRADY
ROOKIE
    #BabeRuth
BowsOutPhoto
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,292.00       1,031.25       1,120.00       1,135.00       1,017.40  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,042.00       1,031.25       1,120.00       1,135.00       1,017.40  
TOTAL CURRENT ASSETS   $ 2,334.00     $ 2,062.50     $ 2,240.00     $ 2,270.00     $ 2,034.80  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 33,295.12     $ -     $ 44,782.50     $ 39,435.00  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,334.00     $ 35,357.62     $ 2,240.00     $ 47,052.50     $ 41,469.80  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     250.00       1,031.25       -       1,135.00       1,017.40  
TOTAL CURRENT LIABILITIES   $ 250.00     $ 1,031.25     $ -     $ 1,135.00     $ 1,017.40  
                                         
TOTAL LIABILITIES   $ 250.00     $ 1,031.25     $ -     $ 1,135.00     $ 1,017.40  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 63,990.00     $ 93,300.00     $ 48,804.00     $ 59,710.00     $ 50,860.00  
Membership Distributions     (18,577.59 )     -       (70,000.00 )     -       -  
Total - Equity     45,412.41       93,300.00       (21,196.00 )     59,710.00       50,860.00  
Retained Equity     (11,234.80 )     -       23,436.00       -       -  
Net Income / (loss)     (32,093.61 )     (58,973.63 )     -       (13,792.50 )     (10,407.60 )
TOTAL MEMBERS’ EQUITY   $ 2,084.00     $ 34,326.37     $ 2,240.00     $ 45,917.50     $ 40,452.40  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,334.00     $ 35,357.62     $ 2,240.00     $ 47,052.50     $ 41,469.80  

 

F-9

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Bellinger
Orange
BGS9.5
    #BettsBlue
Refractor
Basket
    #BobbyOrr
BruinsJersey
    #Brady01
TicketBooklet
    #Brady2000
SPXSpectrum
BGS9.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,015.00       1,115.00       860.00       1,015.00       790.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,015.00       1,115.00       860.00       1,015.00       790.00  
TOTAL CURRENT ASSETS   $ 2,030.00     $ 2,230.00     $ 1,720.00     $ 2,030.00     $ 1,580.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ -     $ 48,270.82  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,030.00     $ 2,230.00     $ 1,720.00     $ 2,030.00     $ 49,850.82  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       790.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ -     $ 790.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ -     $ 790.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 27,800.00     $ 33,850.00     $ 429,000.00     $ 11,990.00     $ 563,500.00  
Membership Distributions     (2,807.80 )     (5,121.25 )     (399,000.00 )     (3,967.72 )     -  
Total - Equity     24,992.20       28,728.75       30,000.00       8,022.28       563,500.00  
Retained Equity     (20,286.75 )     (25,397.46 )     (124,296.09 )     (8,310.97 )     (280,353.86 )
Net Income / (loss)     (2,675.45 )     (1,101.29 )     96,016.09       2,318.69       (234,085.32 )
TOTAL MEMBERS’ EQUITY   $ 2,030.00     $ 2,230.00     $ 1,720.00     $ 2,030.00     $ 49,060.82  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,030.00     $ 2,230.00     $ 1,720.00     $ 2,030.00     $ 49,850.82  

 

F-10

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Brady
Bowman10
    #Brady
Championship
Ticket
    #Brady
DebutTicket
    #CHAMBERLAIN
HSUNIFORM
    #CHAMBERLAIN
PHILAJERSEY59-60
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       -       982.50       4,030.00       57,490.29  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       -       982.50       4,030.00       375.00  
TOTAL CURRENT ASSETS   $ -     $ -     $ 1,965.00     $ 8,060.00     $ 57,865.29  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 198,815.49     $ -     $ 319,250.00     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ -     $ 198,815.49     $ 1,965.00     $ 327,310.00     $ 57,865.29  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                     57,115.29  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       4,030.00       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ 4,030.00     $ 57,115.29  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ 4,030.00     $ 57,115.29  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 31,400.00     $ 2,312,000.00     $ 115,750.00     $ 323,280.00     $ 1,335,000.00  
Membership Distributions     (8,491.50 )     -       (13,090.00 )     -       (1,508,992.74 )
Total - Equity     22,908.50       2,312,000.00       102,660.00       323,280.00       (173,992.74 )
Retained Equity     (15,060.93 )     (1,442,831.15 )     (49,530.38 )     -       -  
Net Income / (loss)     (7,847.57 )     (670,353.36 )     (51,164.62 )     -       174,742.74  
TOTAL MEMBERS’ EQUITY   $ -     $ 198,815.49     $ 1,965.00     $ 323,280.00     $ 750.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ -     $ 198,815.49     $ 1,965.00     $ 327,310.00     $ 57,865.29  

 

F-11

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #CLEMENTE
1955PSA8
    #CLEMENTE
WHITE&GRAY
BASKET
    #COBBMINTE98     #COBBVINTAGE
T206PHOTO
    #CROSBY
THECUP
BASKET
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties   $ -       1,152.50       9,437.50       1,072.50       1,030.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       1,152.50       9,437.50       1,072.50       1,030.00  
TOTAL CURRENT ASSETS   $ -     $ 2,305.00     $ 18,875.00     $ 2,145.00     $ 2,060.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ -     $ 72,384.47  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ -     $ 2,305.00     $ 18,875.00     $ 2,145.00     $ 74,444.47  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       1,030.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ -     $ 1,030.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ -     $ 1,030.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 83,999.50     $ 114,750.00     $ 309,500.00     $ 54,255.00     $ 212,700.00  
Membership Distributions     (56,100.00 )     (75,877.44 )     (189,592.11 )     (16,808.29 )     -  
Total - Equity     27,899.50       38,872.56       119,907.89       37,446.71       212,700.00  
Retained Equity     (362.96 )     (51,541.05 )     (48,069.39 )     (18,591.75 )     (72,586.59 )
Net Income / (loss)     (27,536.54 )     14,973.49       (52,963.50 )     (16,709.96 )     (66,698.94 )
TOTAL MEMBERS’ EQUITY   $ -     $ 2,305.00     $ 18,875.00     $ 2,145.00     $ 73,414.47  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ -     $ 2,305.00     $ 18,875.00     $ 2,145.00     $ 74,444.47  

 

F-12

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #CURRY
BASKET
    #CURRYRP
ABGS9.5
    #CassiusClaySony
ListonUPIType1
    #CharlesBarkley
SunsJersey
    #ChicagoBulls
DynastyHardwood
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,312.06       1,005.00       1,110.50       985.00       860.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,112.06       1,005.00       1,110.50       985.00       860.00  
TOTAL CURRENT ASSETS   $ 2,424.12     $ 2,010.00     $ 2,221.00     $ 1,970.00     $ 1,720.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ 137,913.75     $ 72,858.66  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,424.12     $ 2,010.00     $ 2,221.00     $ 139,883.75     $ 74,578.66  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       985.00       860.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ 985.00     $ 860.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ 985.00     $ 860.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 40,860.00     $ 501,500.00     $ 24,950.00     $ 159,900.00     $ 366,250.00  
Membership Distributions     (70,000.00 )     (780,000.00 )     (3,169.56 )     -       -  
Total - Equity     (29,140.00 )     (278,500.00 )     21,780.44       159,900.00       366,250.00  
Retained Equity     31,564.12       280,510.00       -       (19,118.71 )     (222,083.15 )
Net Income / (loss)     -       -       (19,559.44 )     (1,882.54 )     (70,448.19 )
TOTAL MEMBERS’ EQUITY   $ 2,424.12     $ 2,010.00     $ 2,221.00     $ 138,898.75     $ 73,718.66  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,424.12     $ 2,010.00     $ 2,221.00     $ 139,883.75     $ 74,578.66  

 

F-13

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #ChrisBoshGame
WornRaptors
Sneakers
    #Clemente
65-68Bat
    #Cristiano
RonaldoRC1of1
    #CrosbyWinter
ClassicSkates
    #CurryGold
ToppsPSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,212.00       1,010.25       11,875.00       1,090.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,212.00       1,010.25       11,875.00       1,090.00       -  
TOTAL CURRENT ASSETS   $ 2,424.00     $ 2,020.50     $ 23,750.00     $ 2,180.00     $ -  
                                         
Other Assets                                        
Collectable Assets   $ 3,234.28     $ -     $ 57,909.38     $ -     $ 19,998.00  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 5,658.28     $ 2,020.50     $ 81,659.38     $ 2,180.00     $ 19,998.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,212.00       -       11,875.00       -       -  
TOTAL CURRENT LIABILITIES   $ 1,212.00     $ -     $ 11,875.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 1,212.00     $ -     $ 11,875.00     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 18,150.00     $ 31,725.00     $ 266,250.00     $ 19,100.00     $ 32,000.00  
Membership Distributions     -       (27,853.74 )     -       (3,016.58 )     -  
Total - Equity     18,150.00       3,871.26       266,250.00       16,083.42       32,000.00  
Retained Equity     (12,269.42 )     -       (173,191.75 )     (5,093.63 )     -  
Net Income / (loss)     (1,434.30 )     (1,850.76 )     (23,273.87 )     (8,809.79 )     (12,002.00 )
TOTAL MEMBERS’ EQUITY   $ 4,446.28     $ 2,020.50     $ 69,784.38     $ 2,180.00     $ 19,998.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 5,658.28     $ 2,020.50     $ 81,659.38     $ 2,180.00     $ 19,998.00  

 

F-14

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #DIMAGGIO
1933BAT
    #DONCIC
BLUEPSA10
    #DURANT
CHROMEREFR
ACTORPSA10
    #DWADE
ULTIMATE
    #DaveBing
Signed50
GreatestNBAPlay
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,130.00       2,779.56       -       1,035.00       1,185.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,130.00       2,779.56       -       1,035.00       1,185.00  
TOTAL CURRENT ASSETS   $ 2,260.00     $ 5,559.12     $ -     $ 2,070.00     $ 2,370.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ -     $ 26,627.50  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,260.00     $ 5,559.12     $ -     $ 2,070.00     $ 28,997.50  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,047.06       -       -       1,185.00  
TOTAL CURRENT LIABILITIES   $ -     $ 1,047.06     $ -     $ -     $ 1,185.00  
                                         
TOTAL LIABILITIES   $ -     $ 1,047.06     $ -     $ -     $ 1,185.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 97,550.00     $ 64,700.00     $ 13,100.00     $ 44,090.00     $ 106,510.00  
Membership Distributions     (28,814.22 )     (9,817.50 )     (4,802.50 )     (6,426.00 )     -  
Total - Equity     68,735.78       54,882.50       8,297.50       37,664.00       106,510.00  
Retained Equity     (37,376.58 )     (32,343.30 )     (2,456.25 )     (29,173.66 )     (65,045.26 )
Net Income / (loss)     (29,099.20 )     (18,027.14 )     (5,841.25 )     (6,420.34 )     (13,652.24 )
TOTAL MEMBERS’ EQUITY   $ 2,260.00     $ 4,512.06     $ -     $ 2,070.00     $ 27,812.50  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,260.00     $ 5,559.12     $ -     $ 2,070.00     $ 28,997.50  

 

F-15

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Devers
Superfractor
    #Donovan
Mitchell
NT9.5
    #Durant07-08
Exquisite
Limited
LogosBGS9.5
    #ELWAY1984
ROOKIE
CARDPSA10
BASKET
    #EMMITT
SMITH
10KJERSEY
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,240.00       1,067.50       945.30       -       1,160.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,240.00       1,067.50       945.30       -       1,160.00  
TOTAL CURRENT ASSETS   $ 2,480.00     $ 2,135.00     $ 1,890.60     $ -     $ 2,320.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 221,824.70     $ -     $ 26,846.87  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,480.00     $ 2,135.00     $ 223,715.30     $ -     $ 29,166.87  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       945.30       -       1,160.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 945.30     $ -     $ 1,160.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 945.30     $ -     $ 1,160.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 37,200.00     $ 31,250.00     $ 222,770.00     $ 31,250.00     $ 60,500.00  
Membership Distributions     (78,500.00 )     (4,284.00 )     -       (9,409.50 )     -  
Total - Equity     (41,300.00 )     26,966.00       222,770.00       21,840.50       60,500.00  
Retained Equity     43,780.00       (13,646.04 )     -       (16,601.56 )     (27,577.50 )
Net Income / (loss)     -       (11,184.96 )     -       (5,238.94 )     (4,915.63 )
TOTAL MEMBERS’ EQUITY   $ 2,480.00     $ 2,135.00     $ 222,770.00     $ (0.00 )   $ 28,006.87  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,480.00     $ 2,135.00     $ 223,715.30     $ (0.00 )   $ 29,166.87  

 

F-16

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #EMMITT
SMITHMVP
BASKET
    #EddiePlank
T206PSA4
    #EmbiidFirst50
PointGameJersey
    #ErlingHaaland
PSA10Basket
    #Eruzione1980
MiracleOnIce
GoldJersey
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     3,260.00       900.00       1,020.00       -       3,649.40  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     3,260.00       900.00       1,020.00       -       1,195.00  
TOTAL CURRENT ASSETS   $ 6,520.00     $ 1,800.00     $ 2,040.00     $ -     $ 4,844.40  
                                         
Other Assets                                        
Collectable Assets   $ 47,531.25     $ 237,653.77     $ 8,869.50     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 54,051.25     $ 239,453.77     $ 10,909.50     $ -     $ 4,844.40  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                     2,454.40  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     3,260.00       900.00       1,020.00       -       -  
TOTAL CURRENT LIABILITIES   $ 3,260.00     $ 900.00     $ 1,020.00     $ -     $ 2,454.40  
                                         
TOTAL LIABILITIES   $ 3,260.00     $ 900.00     $ 1,020.00     $ -     $ 2,454.40  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 117,000.00     $ 318,200.00     $ 39,420.00     $ 14,560.00     $ 708,000.00  
Membership Distributions     -       -       -       (3,562.52 )     (714,580.00 )
Total - Equity     117,000.00       318,200.00       39,420.00       10,997.48       (6,580.00 )
Retained Equity     (61,029.06 )     (76,299.37 )     (28,353.63 )     -       (267,196.00 )
Net Income / (loss)     (5,179.69 )     (3,346.86 )     (1,176.87 )     (10,997.48 )     276,166.00  
TOTAL MEMBERS’ EQUITY   $ 50,791.25     $ 238,553.77     $ 9,889.50     $ -     $ 2,390.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 54,051.25     $ 239,453.77     $ 10,909.50     $ -     $ 4,844.40  

 

F-17

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #FRANK
ROBINSON1957
PSA9BASKET
    #FRANK
ROBINSON
500HRBAT
    #GIANNIS
GOLD
IMMACULATE
    #GIANNISRPA     #GLEYBER
TORRES
ORANGE9.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,254.00       1,035.40       1,165.00       1,225.00       1,042.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,454.00       1,035.40       1,165.00       1,225.00       1,042.50  
TOTAL CURRENT ASSETS   $ 2,708.00     $ 2,070.80     $ 2,330.00     $ 2,450.00     $ 2,085.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 8,832.00     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,708.00     $ 2,070.80     $ 11,162.00     $ 2,450.00     $ 2,085.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     400.00       -       1,165.00       -       -  
TOTAL CURRENT LIABILITIES   $ 400.00     $ -     $ 1,165.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 400.00     $ -     $ 1,165.00     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 78,580.00     $ 174,500.00     $ 51,200.00     $ 118,980.00     $ 21,940.00  
Membership Distributions     (96,000.00 )     (200,000.00 )     -       (200,000.00 )     (1,535.80 )
Total - Equity     (17,420.00 )     (25,500.00 )     51,200.00       (81,020.00 )     20,404.20  
Retained Equity     19,728.00       27,570.80       (10,327.00 )     83,470.00       (17,203.40 )
Net Income / (loss)     -       -       (30,876.00 )     -       (1,115.80 )
TOTAL MEMBERS’ EQUITY   $ 2,308.00     $ 2,070.80     $ 9,997.00     $ 2,450.00     $ 2,085.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,708.00     $ 2,070.80     $ 11,162.00     $ 2,450.00     $ 2,085.00  

 

F-18

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #GRETZKY
OPEE
CHEE1979
    #GRIFFEY89
UPPERDECK
SGCGOLD
    #GaryCarter
1975PSA10
Basket
    #Giannis48
PointGame
Sneakers
    #Gretzky
1979
Topps9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,380.00       -       -       1,050.00       315.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,380.00       -       -       1,050.00       315.00  
TOTAL CURRENT ASSETS   $ 2,760.00     $ -     $ -     $ 2,100.00     $ 630.00  
                                         
Other Assets                                        
Collectable Assets   $ 57,842.23     $ -     $ -     $ 10,931.13     $ 20,230.25  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 60,602.23     $ -     $ -     $ 13,031.13     $ 20,860.25  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,380.00       -       -       1,050.00       315.00  
TOTAL CURRENT LIABILITIES   $ 1,380.00     $ -     $ -     $ 1,050.00     $ 315.00  
                                         
TOTAL LIABILITIES   $ 1,380.00     $ -     $ -     $ 1,050.00     $ 315.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 70,780.00     $ 17,360.00     $ 39,000.00     $ 26,200.00     $ 59,380.00  
Membership Distributions     -       (4,062.74 )     (27,348.75 )     -       -  
Total - Equity     70,780.00       13,297.26       11,651.25       26,200.00       59,380.00  
Retained Equity     -       (8,914.57 )     -       (7,366.75 )     (1,720.20 )
Net Income / (loss)     (11,557.77 )     (4,382.69 )     (11,651.25 )     (6,852.12 )     (37,114.55 )
TOTAL MEMBERS’ EQUITY   $ 59,222.23     $ 0.00     $ -     $ 11,981.13     $ 20,545.25  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 60,602.23     $ 0.00     $ -     $ 13,031.13     $ 20,860.25  

 

F-19

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Gretzky1981
SportsIllustrated
CoverCGC9.4
    #HARMONKILLE
BREW1955
TOPPSPSA9
    #HamiltonChrome
OrangeSapphire
    #HonusWagner
1910PSA5
    #JACKIE
ROBINSON
AUTOBAT
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     4,000.00       1,272.50       1,060.00       26.00       5,341.47  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     4,000.00       1,272.50       1,060.00       -       5,101.47  
TOTAL CURRENT ASSETS   $ 8,000.00     $ 2,545.00     $ 2,120.00     $ 26.00     $ 10,442.94  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 12,264.47     $ -     $ 34,068.75  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 8,000.00     $ 2,545.00     $ 14,384.47     $ 26.00     $ 44,511.69  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                             26.00          
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,060.00       -       5,101.47  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,060.00     $ 26.00     $ 5,101.47  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,060.00     $ 26.00     $ 5,101.47  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 39,600.00     $ 43,940.00     $ 60,000.00     $ 100,680.00     $ 87,240.00  
Membership Distributions     (19,210.00 )     (21,130.43 )     -       (79,474.00 )     -  
Total - Equity     20,390.00       22,809.57       60,000.00       21,206.00       87,240.00  
Retained Equity     -       (18,740.80 )     (45,554.13 )     -       (12,646.22 )
Net Income / (loss)     (12,390.00 )     (1,523.77 )     (1,121.40 )     (21,206.00 )     (35,183.56 )
TOTAL MEMBERS’ EQUITY   $ 8,000.00     $ 2,545.00     $ 13,324.47     $ -     $ 39,410.22  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 8,000.00     $ 2,545.00     $ 14,384.47     $ 26.00     $ 44,511.69  

 

F-20

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #JETERFOILRC
BASKETBGS9.5
    #JORDAN85
NIKEBASKET
    #JORDAN
EXQUISITEBGS8
    #JORDAN
PSA10
    #JORDAN
ROOKIE
JERSEY
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,152.50       1,256.00       1,165.00       1,207.48       1,855.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,152.50       1,256.00       1,165.00       707.48       1,855.00  
TOTAL CURRENT ASSETS   $ 2,305.00     $ 2,512.00     $ 2,330.00     $ 1,914.96     $ 3,710.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 13,346.75     $ 100,162.52     $ 158,068.13  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,305.00     $ 2,512.00     $ 15,676.75     $ 102,077.48     $ 161,778.13  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,165.00       707.48       1,855.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,165.00     $ 707.48     $ 1,855.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,165.00     $ 707.48     $ 1,855.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 103,350.00     $ 141,530.00     $ 81,300.00     $ 101,370.00     $ 246,500.00  
Membership Distributions     (7,027.80 )     (203,000.00 )     -       -       -  
Total - Equity     96,322.20       (61,470.00 )     81,300.00       101,370.00       246,500.00  
Retained Equity     (80,463.60 )     63,982.00       (51,548.99 )     -       -  
Net Income / (loss)     (13,553.60 )     -       (15,239.26 )     -       (86,576.87 )
TOTAL MEMBERS’ EQUITY   $ 2,305.00     $ 2,512.00     $ 14,511.75     $ 101,370.00     $ 159,923.13  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,305.00     $ 2,512.00     $ 15,676.75     $ 102,077.48     $ 161,778.13  

 

F-21

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #JORDANSIGNED
PROFESSIONAL
BAT
    #Jackie
Leaf3.5
    #JackieRobinson
1952Topps
PSA8.5
    #JackieRobinson
53Topps8
    #JimmieFoxx
1938Bat
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,077.50       920.00       825.00       1,055.00       990.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,077.50       920.00       825.00       1,055.00       990.00  
TOTAL CURRENT ASSETS   $ 2,155.00     $ 1,840.00     $ 1,650.00     $ 2,110.00     $ 1,980.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 261,022.65     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,155.00     $ 1,840.00     $ 262,672.65     $ 2,110.00     $ 1,980.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       825.00       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 825.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 825.00     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 52,900.00     $ 42,200.00     $ 576,050.00     $ 59,000.00     $ 98,600.00  
Membership Distributions     (13,756.88 )     (11,920.00 )     -       (23,052.00 )     (76,618.75 )
Total - Equity     39,143.12       30,280.00       576,050.00       35,948.00       21,981.25  
Retained Equity     (43,108.73 )     (19,324.00 )     -       (3,000.00 )     (22,735.63 )
Net Income / (loss)     6,120.61       (9,116.00 )     (314,202.35 )     (30,838.00 )     2,734.38  
TOTAL MEMBERS’ EQUITY   $ 2,155.00     $ 1,840.00     $ 261,847.65     $ 2,110.00     $ 1,980.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,155.00     $ 1,840.00     $ 262,672.65     $ 2,110.00     $ 1,980.00  

 

F-22

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #JokicRefractor
1of1
    #Jordan86
FleerBGS9.5
Basket
    #JordanExquisite
8.5Flashback
    #JordanFleer
86SGC10
    #JordanLe
BronMagic
TripleSigs
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,174.62       -       1,005.00       1,405.00       1,048.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,174.62       -       1,005.00       1,405.00       1,048.00  
TOTAL CURRENT ASSETS   $ 2,349.24     $ -     $ 2,010.00     $ 2,810.00     $ 2,096.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 55,437.65     $ 45,171.63     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,349.24     $ 55,437.65     $ 47,181.63     $ 2,810.00     $ 2,096.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,005.00       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,005.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,005.00     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 24,110.00     $ 143,550.00     $ 181,000.00     $ 200,900.00     $ 86,750.00  
Membership Distributions     (6,076.68 )     -       -       (49,087.50 )     (19,167.50 )
Total - Equity     18,033.32       143,550.00       181,000.00       151,812.50       67,582.50  
Retained Equity     (5,107.17 )     (75,658.16 )     (84,698.40 )     (116,345.33 )     (55,881.69 )
Net Income / (loss)     (10,576.91 )     (12,454.19 )     (50,124.97 )     (32,657.17 )     (9,604.81 )
TOTAL MEMBERS’ EQUITY   $ 2,349.24     $ 55,437.65     $ 46,176.63     $ 2,810.00     $ 2,096.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,349.24     $ 55,437.65     $ 47,181.63     $ 2,810.00     $ 2,096.00  

 

F-23

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #JordanLe
BronSign
oftheTimes
    #JordanMagicLe
BronTriple
AutoJersey
    #JoshAllen
GoldBGS9.5
    #JustinHerbert
Hidden
TreasureRPA
    #KAWHI
BASKET
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,050.00       930.30       1,050.00       1,015.00       2,040.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,050.00       930.30       1,050.00       1,015.00       2,040.00  
TOTAL CURRENT ASSETS   $ 2,100.00     $ 1,860.60     $ 2,100.00     $ 2,030.00     $ 4,080.00  
                                         
Other Assets                                        
Collectable Assets   $ 48,692.25     $ -     $ 30,200.00     $ 12,159.37     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 50,792.25     $ 1,860.60     $ 32,300.00     $ 14,189.37     $ 4,080.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,050.00       -       1,050.00       1,015.00       -  
TOTAL CURRENT LIABILITIES   $ 1,050.00     $ -     $ 1,050.00     $ 1,015.00     $ -  
                                         
TOTAL LIABILITIES   $ 1,050.00     $ -     $ 1,050.00     $ 1,015.00     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 171,000.00     $ 131,900.00     $ 31,250.00     $ 64,850.00     $ 71,610.00  
Membership Distributions     -       (130,000.00 )     -       -       (4,412.86 )
Total - Equity     171,000.00       1,900.00       31,250.00       64,850.00       67,197.14  
Retained Equity     (93,852.01 )     (39.40 )     -       (31,111.64 )     (53,159.38 )
Net Income / (loss)     (27,405.74 )     -       -       (20,563.99 )     (9,957.76 )
TOTAL MEMBERS’ EQUITY   $ 49,742.25     $ 1,860.60     $ 31,250.00     $ 13,174.37     $ 4,080.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 50,792.25     $ 1,860.60     $ 32,300.00     $ 14,189.37     $ 4,080.00  

 

F-24

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #KOBEREEBOK
IVERSONRETROS
    #KOUFAX
1955PSA8.5
    #KOUFAX
55PSA9
    #KareemPoints
RecordBall
    #KevinDurant
HSJersey
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,020.00       1,270.00       900.00       850.00       885.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,020.00       1,270.00       900.00       850.00       885.00  
TOTAL CURRENT ASSETS   $ 2,040.00     $ 2,540.00     $ 1,800.00     $ 1,700.00     $ 1,770.00  
                                         
Other Assets                                        
Collectable Assets   $ 20,843.75     $ -     $ 206,872.00     $ 48,142.58     $ 56,750.00  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 22,883.75     $ 2,540.00     $ 208,672.00     $ 49,842.58     $ 58,520.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,020.00       -       900.00       850.00       885.00  
TOTAL CURRENT LIABILITIES   $ 1,020.00     $ -     $ 900.00     $ 850.00     $ 885.00  
                                         
TOTAL LIABILITIES   $ 1,020.00     $ -     $ 900.00     $ 850.00     $ 885.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 92,000.00     $ 37,920.00     $ 497,500.00     $ 392,500.00     $ 227,000.00  
Membership Distributions     -       (100,000.00 )     -       -       -  
Total - Equity     92,000.00       (62,080.00 )     497,500.00       392,500.00       227,000.00  
Retained Equity     (64,125.70 )     64,620.00       (104,500.04 )     (263,609.88 )     (108,302.00 )
Net Income / (loss)     (6,010.55 )     -       (185,227.96 )     (79,897.54 )     (61,063.00 )
TOTAL MEMBERS’ EQUITY   $ 21,863.75     $ 2,540.00     $ 207,772.00     $ 48,992.58     $ 57,635.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 22,883.75     $ 2,540.00     $ 208,672.00     $ 49,842.58     $ 58,520.00  

 

F-25

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Kobe1997
AirBallGame
UsedShoes
    #KobeBlack
HistoryMonth
FinalSeasonShoes
    #KobeBryant
2001Warm
UpJacket
    #KobeBryant
FirstWhite
#24Jersey
    #KobeBryant
RookieSneakers
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     400.00       1,005.00       995.00       550.00       1,005.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     400.00       1,005.00       995.00       550.00       1,005.00  
TOTAL CURRENT ASSETS   $ 800.00     $ 2,010.00     $ 1,990.00     $ 1,100.00     $ 2,010.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 32,279.25     $ 73,454.06     $ 164,617.96     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 800.00     $ 34,289.25     $ 75,444.06     $ 165,717.96     $ 2,010.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,005.00       995.00       550.00       -  
TOTAL CURRENT LIABILITIES   $ -     $ 1,005.00     $ 995.00     $ 550.00     $ -  
                                         
TOTAL LIABILITIES   $ -     $ 1,005.00     $ 995.00     $ 550.00     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 132,300.00     $ 77,200.00     $ 209,100.00     $ 710,700.00     $ 138,000.00  
Membership Distributions     (94,000.00 )     -       -       -       (152,500.00 )
Total - Equity     38,300.00       77,200.00       209,100.00       710,700.00       (14,500.00 )
Retained Equity     -       (28,041.50 )     (134,650.94 )     (385,275.81 )     16,510.00  
Net Income / (loss)     (37,500.00 )     (15,874.25 )     -       (160,256.23 )     -  
TOTAL MEMBERS’ EQUITY   $ 800.00     $ 33,284.25     $ 74,449.06     $ 165,167.96     $ 2,010.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 800.00     $ 34,289.25     $ 75,444.06     $ 165,717.96     $ 2,010.00  

 

F-26

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #KobeBryant
RoyalBlue
JordanSneakers
    #KobeFinal
SeasonSneakers
    #KobeLeBron
JordanMagic
QuadAuto
    #Koufax
PSA8
    #LBJ
Exquisite
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     985.00       1,010.00       1,010.00       1,090.00       175.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     985.00       1,010.00       1,010.00       1,090.00       175.00  
TOTAL CURRENT ASSETS   $ 1,970.00     $ 2,020.00     $ 2,020.00     $ 2,180.00     $ 350.00  
                                         
Other Assets                                        
Collectable Assets   $ 15,269.92     $ 19,919.57     $ -     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 17,239.92     $ 21,939.57     $ 2,020.00     $ 2,180.00     $ 350.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     985.00       1,010.00       -       -       -  
TOTAL CURRENT LIABILITIES   $ 985.00     $ 1,010.00     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 985.00     $ 1,010.00     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 93,001.00     $ 64,800.00     $ 127,000.00     $ 44,450.00     $ 1,387,500.00  
Membership Distributions     -       -       (31,790.00 )     (21,131.00 )     (333,000.00 )
Total - Equity     93,001.00       64,800.00       95,210.00       23,319.00       1,054,500.00  
Retained Equity     (52,568.50 )     (43,003.38 )     (85,521.08 )     (16,405.24 )     (597,157.91 )
Net Income / (loss)     (24,177.58 )     (867.05 )     (7,668.92 )     (4,733.76 )     (456,992.09 )
TOTAL MEMBERS’ EQUITY   $ 16,254.92     $ 20,929.57     $ 2,020.00     $ 2,180.00     $ 350.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 17,239.92     $ 21,939.57     $ 2,020.00     $ 2,180.00     $ 350.00  

 

F-27

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #LBJKobe
ToppsBasket
    #LEBRON
BLACK
REFRACTOR
    #LEBRON
EMBLEMSOF
ENDORSEMENT
    #LEBRON
MELOW
ADETRIORC
    #LEBRON
ROOKIE
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       1,190.00       2,050.00       884.00       2,523.29  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       1,190.00       2,050.00       884.00       2,273.29  
TOTAL CURRENT ASSETS   $ -     $ 2,380.00     $ 4,100.00     $ 1,768.00     $ 4,796.58  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 29,157.99     $ 16,022.50     $ 47,390.00     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ -     $ 31,537.99     $ 20,122.50     $ 49,158.00     $ 4,796.58  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,190.00       2,050.00       884.00       -  
TOTAL CURRENT LIABILITIES   $ -     $ 1,190.00     $ 2,050.00     $ 884.00     $ -  
                                         
TOTAL LIABILITIES   $ -     $ 1,190.00     $ 2,050.00     $ 884.00     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 16,800.00     $ 136,050.00     $ 221,000.00     $ 379,120.00     $ 51,100.00  
Membership Distributions     (4,924.00 )     -       -       -       (75,000.00 )
Total - Equity     11,876.00       136,050.00       221,000.00       379,120.00       (23,900.00 )
Retained Equity     (7,465.21 )     (54,865.94 )     (157,882.01 )     (287,477.38 )     28,696.58  
Net Income / (loss)     (4,410.79 )     (50,836.07 )     (45,045.49 )     (43,368.62 )     -  
TOTAL MEMBERS’ EQUITY   $ -     $ 30,347.99     $ 18,072.50     $ 48,274.00     $ 4,796.58  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ -     $ 31,537.99     $ 20,122.50     $ 49,158.00     $ 4,796.58  

 

F-28

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #LEBRON
ULTIMATE
    #LUKADONCICGU
ROOKIE
SNEAKERS
    #LeBron
BlackDiamond
    #LeBron
Credentials
    #LeBronMelo
Bosh2008
TripleLogoMan
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,115.00       985.00       -       -       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,115.00       985.00       -       -       -  
TOTAL CURRENT ASSETS   $ 2,230.00     $ 1,970.00     $ -     $ -     $ -  
                                         
Other Assets                                        
Collectable Assets   $ 39,514.38     $ -     $ -     $ 35,961.43     $ 38,718.75  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 41,744.38     $ 1,970.00     $ -     $ 35,961.43     $ 38,718.75  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,115.00       -       -       -       -  
TOTAL CURRENT LIABILITIES   $ 1,115.00     $ -     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 1,115.00     $ -     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 185,950.00     $ 93,701.00     $ 78,750.00     $ 196,000.00     $ 309,750.00  
Membership Distributions     -       (115,000.00 )     (11,815.00 )     -       -  
Total - Equity     185,950.00       (21,299.00 )     66,935.00       196,000.00       309,750.00  
Retained Equity     (118,824.86 )     23,269.00       (46,369.85 )     (151,238.27 )     (232,179.72 )
Net Income / (loss)     (26,495.76 )     -       (20,565.15 )     (8,800.30 )     (38,851.53 )
TOTAL MEMBERS’ EQUITY   $ 40,629.38     $ 1,970.00     $ -     $ 35,961.43     $ 38,718.75  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 41,744.38     $ 1,970.00     $ -     $ 35,961.43     $ 38,718.75  

 

F-29

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #LeBron
MeloDual
Logoman
    #LeBron
RookieShoes
    #LouGehrig
RCPhoto
    #Luka
Rookie
Jersey
    #Luka
White
Sparkle
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     650.00       1,075.00       1,012.60       810.00       655.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     650.00       1,075.00       1,012.60       810.00       655.00  
TOTAL CURRENT ASSETS   $ 1,300.00     $ 2,150.00     $ 2,025.20     $ 1,620.00     $ 1,310.00  
                                         
Other Assets                                        
Collectable Assets   $ 84,151.87     $ 119,026.90     $ -     $ 202,185.36     $ 176,674.55  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 85,451.87     $ 121,176.90     $ 2,025.20     $ 203,805.36     $ 177,984.55  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     650.00       1,075.00       -       810.00       655.00  
TOTAL CURRENT LIABILITIES   $ 650.00     $ 1,075.00     $ -     $ 810.00     $ 655.00  
                                         
TOTAL LIABILITIES   $ 650.00     $ 1,075.00     $ -     $ 810.00     $ 655.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 1,110,000.00     $ 466,000.00     $ 54,260.00     $ 522,250.00     $ 721,000.00  
Membership Distributions     -       -       (22,090.90 )     -       -  
Total - Equity     1,110,000.00       466,000.00       32,169.10       522,250.00       721,000.00  
Retained Equity     (725,558.15 )     (108,640.59 )     (5,824.99 )     (161,167.67 )     (439,829.01 )
Net Income / (loss)     (299,639.98 )     (237,257.51 )     (24,318.91 )     (158,086.97 )     (103,841.44 )
TOTAL MEMBERS’ EQUITY   $ 84,801.87     $ 120,101.90     $ 2,025.20     $ 202,995.36     $ 177,329.55  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 85,451.87     $ 121,176.90     $ 2,025.20     $ 203,805.36     $ 177,984.55  

 

F-30

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #MAGIC
BIRDDRJ
    #MAGIC
BIRDDRJ
PSA8BASKET
    #MAGICBIRD
LOGOMAN
    #MAHOMES
EMERAL
DRPA
BGS9
    #MAHOMES
ROOKIE
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,930.00       1,091.00       1,120.00       1,235.00       4,792.11  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,930.00       1,091.00       1,120.00       1,235.00       4,417.11  
TOTAL CURRENT ASSETS   $ 3,860.00     $ 2,182.00     $ 2,240.00     $ 2,470.00     $ 9,209.22  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 38,460.00     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 3,860.00     $ 2,182.00     $ 40,700.00     $ 2,470.00     $ 9,209.22  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,120.00       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,120.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,120.00     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 355,280.00     $ 28,160.00     $ 512,800.00     $ 82,340.00     $ 136,575.00  
Membership Distributions     (720,000.00 )     (4,505.00 )     -       (115,000.00 )     (182,500.00 )
Total - Equity     (364,720.00 )     23,655.00       512,800.00       (32,660.00 )     (45,925.00 )
Retained Equity     368,580.00       (20,274.58 )     (289,637.60 )     35,130.00       55,134.22  
Net Income / (loss)     -       (1,198.42 )     (183,582.40 )     -       -  
TOTAL MEMBERS’ EQUITY   $ 3,860.00     $ 2,182.00     $ 39,580.00     $ 2,470.00     $ 9,209.22  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 3,860.00     $ 2,182.00     $ 40,700.00     $ 2,470.00     $ 9,209.22  

 

F-31

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #MANTLE
1952
BOWMAN
PSA8
    #MANTLE
1952
TOPPSPSA8
    #MANTLE
1956
PSA8
BASKET
    #MANTLE
1960
PSA9
    #MANTLE52
TOPPSPSA7
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       1,470.00       1,080.50       2,361.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       1,470.00       1,080.50       1,080.50       -  
TOTAL CURRENT ASSETS   $ -     $ 2,940.00     $ 2,161.00     $ 3,441.50     $ -  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 497,330.00     $ -     $ -     $ 259,970.61  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ -     $ 500,270.00     $ 2,161.00     $ 3,441.50     $ 259,970.61  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                             1,280.50          
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,470.00       -       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ 1,470.00     $ -     $ 1,280.50     $ -  
                                         
TOTAL LIABILITIES   $ -     $ 1,470.00     $ -     $ 1,280.50     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 15,600.00     $ 498,800.00     $ 29,675.00     $ 42,270.00     $ 316,000.00  
Membership Distributions     (18,249.01 )     -       (20,000.00 )     (48,025.00 )     -  
Total - Equity     (2,649.01 )     498,800.00       9,675.00       (5,755.00 )     316,000.00  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     2,649.01       -       (7,514.00 )     7,916.00       (56,029.39 )
TOTAL MEMBERS’ EQUITY   $ 0.00     $ 498,800.00     $ 2,161.00     $ 2,161.00     $ 259,970.61  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 0.00     $ 500,270.00     $ 2,161.00     $ 3,441.50     $ 259,970.61  

 

F-32

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #MANTLE54
BOWMAN
BASKET
    #MANTLEMINT
1953
    #MARINO1984
ROOKIECARD
BGS10BASKET
    #MARINO
MANNING
FAVRE
JERSEYS
    #MAYS
1951
BOWMAN7
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,030.00       5,000.00       -       4,320.40       1,010.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,030.00       -       -       4,320.40       1,010.00  
TOTAL CURRENT ASSETS   $ 2,060.00     $ 5,000.00     $ -     $ 8,640.80     $ 2,020.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ 22,723.75     $ 41,502.34  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,060.00     $ 5,000.00     $ -     $ 31,364.55     $ 43,522.34  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       4,320.40       1,010.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ 4,320.40     $ 1,010.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ 4,320.40     $ 1,010.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 53,200.00     $ 2,493,000.00     $ 19,580.00     $ 51,940.00     $ 105,000.00  
Membership Distributions     (34,107.35 )     (3,100,000.00 )     (9,054.20 )     -       -  
Total - Equity     19,092.65       (607,000.00 )     10,525.80       51,940.00       105,000.00  
Retained Equity     (22,362.71 )     612,000.00       (9,293.75 )     (11,190.59 )     (33,836.88 )
Net Income / (loss)     5,330.06       -       (1,232.05 )     (13,705.26 )     (28,650.78 )
TOTAL MEMBERS’ EQUITY   $ 2,060.00     $ 5,000.00     $ (0.00 )   $ 27,044.15     $ 42,512.34  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,060.00     $ 5,000.00     $ (0.00 )   $ 31,364.55     $ 43,522.34  

 

F-33

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #MAYS
1951
PHOTO
    #MAYS
1952
PSA8
    #MAYS
1959PSA9
BASKET
    #MAYS1960
PSA9
    #MAY
WEATHERRC
PSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,033.00       960.00       1,062.00       1,604.74       522.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,033.00       960.00       1,062.00       1,604.74       522.50  
TOTAL CURRENT ASSETS   $ 2,066.00     $ 1,920.00     $ 2,124.00     $ 3,209.48     $ 1,045.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 124,916.83     $ -     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,066.00     $ 126,836.83     $ 2,124.00     $ 3,209.48     $ 1,045.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                     -                  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       960.00       -       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ 960.00     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ 960.00     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 53,210.00     $ 252,750.00     $ 25,456.00     $ 19,140.00     $ 26,270.00  
Membership Distributions     (65,000.00 )     -       (24,220.00 )     (14,726.25 )     (3,964.40 )
Total - Equity     (11,790.00 )     252,750.00       1,236.00       4,413.75       22,305.60  
Retained Equity     13,856.00       (26,805.33 )     -       (926.36 )     (16,290.30 )
Net Income / (loss)     -       (100,067.84 )     888.00       (277.91 )     (4,970.30 )
TOTAL MEMBERS’ EQUITY   $ 2,066.00     $ 125,876.83     $ 2,124.00     $ 3,209.48     $ 1,045.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,066.00     $ 126,836.83     $ 2,124.00     $ 3,209.48     $ 1,045.00  

 

F-34

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #MESSI
ROOKIE
BASKET
    #MIKANRC
PHOTO
    #MLBAll
StarGame
TicketRun
Collection
    #MLBHALL
OFFAME
BASEBALL
    #MONTANA
RCPSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,085.00       1,085.00       1,010.00       1,040.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,085.00       1,085.00       1,010.00       1,040.00       -  
TOTAL CURRENT ASSETS   $ 2,170.00     $ 2,170.00     $ 2,020.00     $ 2,080.00     $ -  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 9,607.37     $ 155,645.62     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,170.00     $ 2,170.00     $ 11,627.37     $ 157,725.62     $ -  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,010.00       1,040.00       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,010.00     $ 1,040.00     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,010.00     $ 1,040.00     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 94,460.00     $ 57,500.00     $ 50,900.00     $ 308,400.00     $ 67,320.00  
Membership Distributions     (9,000.48 )     (82,500.00 )     -       -       (41,140.00 )
Total - Equity     85,459.52       (25,000.00 )     50,900.00       308,400.00       26,180.00  
Retained Equity     (65,649.49 )     27,170.00       (27,621.25 )     (72,140.75 )     (17,120.70 )
Net Income / (loss)     (17,640.03 )     -       (12,661.38 )     (79,573.63 )     (9,059.30 )
TOTAL MEMBERS’ EQUITY   $ 2,170.00     $ 2,170.00     $ 10,617.37     $ 156,685.62     $ -  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,170.00     $ 2,170.00     $ 11,627.37     $ 157,725.62     $ -  

 

F-35

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #MOOKIE
BETTS
GLOVE
    #MPJ
Championship
Ticket
    #MagicBird
DrJ1980PSA9
(BH SPORTS)
    #Mahomes
Bronze
Basket
    #Mahomes
Immaculate
1of1
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,052.50       1,035.50       1,100.50       975.00       1,010.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,052.50       1,035.50       1,100.50       975.00       1,010.00  
TOTAL CURRENT ASSETS   $ 2,105.00     $ 2,071.00     $ 2,201.00     $ 1,950.00     $ 2,020.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 2,004.94     $ -     $ -     $ 67,123.00  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,105.00     $ 4,075.94     $ 2,201.00     $ 1,950.00     $ 69,143.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,035.50       -       -       1,010.00  
TOTAL CURRENT LIABILITIES   $ -     $ 1,035.50     $ -     $ -     $ 1,010.00  
                                         
TOTAL LIABILITIES   $ -     $ 1,035.50     $ -     $ -     $ 1,010.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 63,110.00     $ 31,450.00     $ 32,950.00     $ 115,000.00     $ 227,000.00  
Membership Distributions     (12,457.25 )     -       (12,008.80 )     (11,934.00 )     -  
Total - Equity     50,652.75       31,450.00       20,941.20       103,066.00       227,000.00  
Retained Equity     (44,307.81 )     (27,550.58 )     (16,306.37 )     (15,608.00 )     (112,054.32 )
Net Income / (loss)     (4,239.94 )     (858.98 )     (2,433.83 )     (85,508.00 )     (46,812.68 )
TOTAL MEMBERS’ EQUITY   $ 2,105.00     $ 3,040.44     $ 2,201.00     $ 1,950.00     $ 68,133.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,105.00     $ 4,075.94     $ 2,201.00     $ 1,950.00     $ 69,143.00  

 

F-36

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Mahomes
NT1of1
    #Mahomes
NT8.5
    #Mantle1953
Bowman8
Basket
    #Mantle1953
Topps8
    #Mantle1957
ToppsPSA8.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     4,555.00       1,041.20       1,016.00       995.00       1,084.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     4,555.00       1,041.20       1,016.00       995.00       1,084.00  
TOTAL CURRENT ASSETS   $ 9,110.00     $ 2,082.40     $ 2,032.00     $ 1,990.00     $ 2,168.00  
                                         
Other Assets                                        
Collectable Assets   $ 312,772.49     $ -     $ -     $ 57,344.71     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 321,882.49     $ 2,082.40     $ 2,032.00     $ 59,334.71     $ 2,168.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     4,555.00       -       -       995.00       -  
TOTAL CURRENT LIABILITIES   $ 4,555.00     $ -     $ -     $ 995.00     $ -  
                                         
TOTAL LIABILITIES   $ 4,555.00     $ -     $ -     $ 995.00     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 1,667,500.00     $ 165,900.00     $ 53,000.00     $ 103,500.00     $ 58,300.00  
Membership Distributions     -       (24,777.50 )     (26,413.75 )     -       (32,657.00 )
Total - Equity     1,667,500.00       141,122.50       26,586.25       103,500.00       25,643.00  
Retained Equity     (1,043,978.71 )     (107,080.30 )     (22,052.25 )     (1,733.64 )     (12,771.36 )
Net Income / (loss)     (306,193.80 )     (31,959.80 )     (2,502.00 )     (43,426.65 )     (10,703.64 )
TOTAL MEMBERS’ EQUITY   $ 317,327.49     $ 2,082.40     $ 2,032.00     $ 58,339.71     $ 2,168.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 321,882.49     $ 2,082.40     $ 2,032.00     $ 59,334.71     $ 2,168.00  

 

F-37

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Mantle1964
Topps9
    #Mantle1965
Topps9
    #Mantle1966
ToppsPSA9
Basket
    #Mantle1967
Topps9
    #Mantle1968
PSA9Basket
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,038.00       1,250.50       1,040.00       635.50       1,076.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,038.00       1,250.50       1,040.00       685.50       1,076.50  
TOTAL CURRENT ASSETS   $ 2,076.00     $ 2,501.00     $ 2,080.00     $ 1,321.00     $ 2,153.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,076.00     $ 2,501.00     $ 2,080.00     $ 1,321.00     $ 2,153.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 51,152.50     $ 39,950.00     $ 45,660.00     $ 21,470.00     $ 38,050.00  
Membership Distributions     (24,973.00 )     (19,200.00 )     (28,334.75 )     (11,921.25 )     (15,491.25 )
Total - Equity     26,179.50       20,750.00       17,325.25       9,548.75       22,558.75  
Retained Equity     (3,232.33 )     -       (2,394.65 )     (5,174.36 )     (17,993.60 )
Net Income / (loss)     (20,871.17 )     (18,249.00 )     (12,850.60 )     (3,053.39 )     (2,412.15 )
TOTAL MEMBERS’ EQUITY   $ 2,076.00     $ 2,501.00     $ 2,080.00     $ 1,321.00     $ 2,153.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,076.00     $ 2,501.00     $ 2,080.00     $ 1,321.00     $ 2,153.00  

 

F-38

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Mantle1969
Topps9
    #Mantle51
BowmanSGC7
    #Mantle
DebutStub
    #Maris58
ToppsPSA9
    #Mays1956
GrayPSA9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     3,060.00       960.25       1,012.50       1,100.05       1,080.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     3,060.00       960.25       1,012.50       1,100.05       1,080.00  
TOTAL CURRENT ASSETS   $ 6,120.00     $ 1,920.50     $ 2,025.00     $ 2,200.10     $ 2,160.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 18,587.42     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 6,120.00     $ 1,920.50     $ 20,612.42     $ 2,200.10     $ 2,160.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,012.50       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,012.50     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,012.50     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 35,400.00     $ 83,845.00     $ 118,250.00     $ 29,345.00     $ 59,000.00  
Membership Distributions     (14,887.75 )     (36,498.01 )     -       (16,808.29 )     (29,920.00 )
Total - Equity     20,512.25       47,346.99       118,250.00       12,536.71       29,080.00  
Retained Equity     -       (19,166.57 )     (85,723.88 )     (6,896.46 )     (21,757.32 )
Net Income / (loss)     (14,392.25 )     (26,259.92 )     (12,926.20 )     (3,440.15 )     (5,162.68 )
TOTAL MEMBERS’ EQUITY   $ 6,120.00     $ 1,920.50     $ 19,599.92     $ 2,200.10     $ 2,160.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 6,120.00     $ 1,920.50     $ 20,612.42     $ 2,200.10     $ 2,160.00  

 

F-39

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #MessiMega
cracks#71
PSA9
    #Michael
PorterJr
Basket
    #Mikan48
Bowman
PSA7
    #NTBBall
WaxBundle
    #NadalNet
ProGlossy
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       -       1,002.50       975.00       1,038.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       -       1,002.50       975.00       1,038.50  
TOTAL CURRENT ASSETS   $ -     $ -     $ 2,005.00     $ 1,950.00     $ 2,077.00  
                                         
Other Assets                                        
Collectable Assets   $ 33,750.00     $ -     $ -     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 33,750.00     $ -     $ 2,005.00     $ 1,950.00     $ 2,077.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 90,000.00     $ 31,065.00     $ 42,551.00     $ 142,500.00     $ 30,650.00  
Membership Distributions     -       (2,167.50 )     (25,680.00 )     (51,303.42 )     (6,655.50 )
Total - Equity     90,000.00       28,897.50       16,871.00       91,196.58       23,994.50  
Retained Equity     (56,061.27 )     (20,562.97 )     (14,954.75 )     (78,599.62 )     -  
Net Income / (loss)     (188.73 )     (8,334.53 )     88.75       (10,646.96 )     (21,917.50 )
TOTAL MEMBERS’ EQUITY   $ 33,750.00     $ (0.00 )   $ 2,005.00     $ 1,950.00     $ 2,077.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 33,750.00     $ (0.00 )   $ 2,005.00     $ 1,950.00     $ 2,077.00  

 

F-40

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #NegroLeague
Legendary
CutsBasket
    #NolanRyan
1968
Milton
BradleyPSA9
    #NolanRyan
1968
ToppsPSA8.5
    #OVECHKIN
THECUP
BGS8.5
    #OZZIE
SMITHRC
BGS9.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     995.00       1,030.00       1,061.50       1,070.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     995.00       1,030.00       1,061.50       1,070.00       -  
TOTAL CURRENT ASSETS   $ 1,990.00     $ 2,060.00     $ 2,123.00     $ 2,140.00     $ -  
                                         
Other Assets                                        
Collectable Assets   $ 26,100.00     $ 77,544.67     $ -     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 28,090.00     $ 79,604.67     $ 2,123.00     $ 2,140.00     $ -  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     995.00       1,030.00       -       -       -  
TOTAL CURRENT LIABILITIES   $ 995.00     $ 1,030.00     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 995.00     $ 1,030.00     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 92,800.00     $ 172,500.00     $ 24,850.00     $ 42,250.00     $ 74,710.00  
Membership Distributions     -       -       (13,927.25 )     (55,000.00 )     (6,800.00 )
Total - Equity     92,800.00       172,500.00       10,922.75       (12,750.00 )     67,910.00  
Retained Equity     (59,607.27 )     (45,279.92 )     -       14,890.00       (54,009.10 )
Net Income / (loss)     (6,097.73 )     (48,645.41 )     (8,799.75 )     -       (13,900.90 )
TOTAL MEMBERS’ EQUITY   $ 27,095.00     $ 78,574.67     $ 2,123.00     $ 2,140.00     $ 0.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 28,090.00     $ 79,604.67     $ 2,123.00     $ 2,140.00     $ 0.00  

 

F-41

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Orange
Dominguez
    #OscarRobertson
Cincinnati
RoyalsJersey
    #OttoGraham1950
BowmanPSA9
    #Ovechkin
SPAuthBasket9.5
    #Ovechkin
TheCupBGS
GemMint9.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     3,028.80       915.00       1,011.50       1,290.10       830.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     3,028.80       915.00       1,011.50       1,290.10       830.00  
TOTAL CURRENT ASSETS   $ 6,057.60     $ 1,830.00     $ 2,023.00     $ 2,580.20     $ 1,660.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ 13,987.69     $ 121,112.83  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 6,057.60     $ 1,830.00     $ 2,023.00     $ 16,567.89     $ 122,772.83  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       1,290.10       830.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ 1,290.10     $ 830.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ 1,290.10     $ 830.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 38,395.00     $ 295,414.00     $ 51,378.00     $ 32,380.00     $ 468,500.00  
Membership Distributions     (7,803.00 )     (320,000.00 )     (70,000.00 )     -       -  
Total - Equity     30,592.00       (24,586.00 )     (18,622.00 )     32,380.00       468,500.00  
Retained Equity     (18,566.20 )     26,416.00       20,645.00       (6,470.54 )     (145,768.63 )
Net Income / (loss)     (5,968.20 )     -       -       (10,631.67 )     (200,788.54 )
TOTAL MEMBERS’ EQUITY   $ 6,057.60     $ 1,830.00     $ 2,023.00     $ 15,277.79     $ 121,942.83  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 6,057.60     $ 1,830.00     $ 2,023.00     $ 16,567.89     $ 122,772.83  

 

F-42

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #PaulMolitor
1978ToppsPSA10
    #PaulPierce
2010AS
GJersey
    #Pele1958
AmericanaPSA3
    #Peyton
Manning
MVPHelmet
    #RICKEY
HENDERSONRC
PSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,017.50       1,025.50       1,002.50       955.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,017.50       1,025.50       1,002.50       955.00       -  
TOTAL CURRENT ASSETS   $ 2,035.00     $ 2,051.00     $ 2,005.00     $ 1,910.00     $ -  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 4,088.50     $ 43,566.88     $ 75,960.49     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,035.00     $ 6,139.50     $ 45,571.88     $ 77,870.49     $ -  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,025.50       1,002.50       955.00       -  
TOTAL CURRENT LIABILITIES   $ -     $ 1,025.50     $ 1,002.50     $ 955.00     $ -  
                                         
TOTAL LIABILITIES   $ -     $ 1,025.50     $ 1,002.50     $ 955.00     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 53,990.00     $ 31,450.00     $ 126,740.00     $ 190,020.00     $ 152,200.00  
Membership Distributions     (21,130.43 )     -       -       -       (67,000.00 )
Total - Equity     32,859.57       31,450.00       126,740.00       190,020.00       85,200.00  
Retained Equity     (18,935.94 )     (26,336.00 )     (49,513.47 )     (18,774.74 )     (58,664.51 )
Net Income / (loss)     (11,888.63 )     -       (32,657.15 )     (94,329.77 )     (26,535.49 )
TOTAL MEMBERS’ EQUITY   $ 2,035.00     $ 5,114.00     $ 44,569.38     $ 76,915.49     $ (0.00 )
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,035.00     $ 6,139.50     $ 45,571.88     $ 77,870.49     $ (0.00 )

 

F-43

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #RODGERS
PLAYOFF
CONTENDER
SGREEN
    #RONALDO2002
PANINIFUTEBOL
STICKERSPSA10
    #RONALDO2003
PANINIMEGA
CRAQUESPSA10
    #RUTHGEHRIG
BALL
    #RipkenRookie
Jersey&Card
Basket
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,042.50       965.00       875.00       1,868.28       956.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,042.50       965.00       875.00       1,508.28       956.50  
TOTAL CURRENT ASSETS   $ 2,085.00     $ 1,930.00     $ 1,750.00     $ 3,376.56     $ 1,913.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 26,131.88     $ 50,466.45     $ -     $ 78,320.57  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,085.00     $ 28,061.88     $ 52,216.45     $ 3,376.56     $ 80,233.57  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       965.00       875.00       -       956.50  
TOTAL CURRENT LIABILITIES   $ -     $ 965.00     $ 875.00     $ -     $ 956.50  
                                         
TOTAL LIABILITIES   $ -     $ 965.00     $ 875.00     $ -     $ 956.50  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 20,949.00     $ 115,500.00     $ 325,590.00     $ 73,620.00     $ 159,400.00  
Membership Distributions     (30,000.00 )     -       -       (55,227.25 )     -  
Total - Equity     (9,051.00 )     115,500.00       325,590.00       18,392.75       159,400.00  
Retained Equity     11,136.00       (49,849.30 )     (170,975.47 )     -       (35,470.17 )
Net Income / (loss)     -       (38,553.82 )     (103,273.08 )     (15,016.19 )     (44,652.76 )
TOTAL MEMBERS’ EQUITY   $ 2,085.00     $ 27,096.88     $ 51,341.45     $ 3,376.56     $ 79,277.07  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,085.00     $ 28,061.88     $ 52,216.45     $ 3,376.56     $ 80,233.57  

 

F-44

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Roy
Campanella1949
BowmanPSA9
    #Ruth1914
Baltimore
NewsSGC3
    #Ruth33
GoudeySGC8
    #Sadaharu
OhBat
    #SandyKoufax1956
ToppsGray
BackPSA9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       2,180.60       1,390.00       8,293.13       267.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       2,180.60       1,390.00       1,037.50       267.50  
TOTAL CURRENT ASSETS   $ -     $ 4,361.20     $ 2,780.00     $ 9,330.63     $ 535.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ 140,603.92     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ -     $ 4,361.20     $ 143,383.92     $ 9,330.63     $ 535.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                             7,255.63          
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,390.00       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,390.00     $ 7,255.63     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,390.00     $ 7,255.63     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 61,600.00     $ 66,540.00     $ 142,250.00     $ 25,850.00     $ 36,090.00  
Membership Distributions     (27,853.74 )     (96,138.00 )     -       (54,718.75 )     (24,973.00 )
Total - Equity     33,746.26       (29,598.00 )     142,250.00       (28,868.75 )     11,117.00  
Retained Equity     (23,100.00 )     -       -       (5,780.44 )     (4,944.60 )
Net Income / (loss)     (10,646.26 )     33,959.20       (256.08 )     36,724.19       (5,637.40 )
TOTAL MEMBERS’ EQUITY   $ (0.00 )   $ 4,361.20     $ 141,993.92     $ 2,075.00     $ 535.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ (0.00 )   $ 4,361.20     $ 143,383.92     $ 9,330.63     $ 535.00  

 

F-45

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Satchel
Paige48
LeafSGC30
    #Seager
Orange
Refractor
Basket
    #Serena03
NetProPSA
10Basket
    #ShoelessJoe
Jackson1915
PSA8
    #StephCurry
Sneakers
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,057.45       1,140.00       1,017.50       1,227.50       990.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,052.45       1,140.00       1,017.50       1,227.50       990.00  
TOTAL CURRENT ASSETS   $ 2,109.90     $ 2,280.00     $ 2,035.00     $ 2,455.00     $ 1,980.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,109.90     $ 2,280.00     $ 2,035.00     $ 2,455.00     $ 1,980.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 37,050.00     $ 16,880.00     $ 18,800.00     $ 99,950.00     $ 82,000.00  
Membership Distributions     (24,973.00 )     (3,500.00 )     (1,326.00 )     (18,263.91 )     (110,000.00 )
Total - Equity     12,077.00       13,380.00       17,474.00       81,686.09       (28,000.00 )
Retained Equity     (12,192.93 )     (11,100.00 )     -       (54,065.67 )     29,980.00  
Net Income / (loss)     2,225.83       -       (15,439.00 )     (25,165.42 )     -  
TOTAL MEMBERS’ EQUITY   $ 2,109.90     $ 2,280.00     $ 2,035.00     $ 2,455.00     $ 1,980.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,109.90     $ 2,280.00     $ 2,035.00     $ 2,455.00     $ 1,980.00  

 

F-46

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #TATIS
BOWMAN
BLACKLABEL
    #TATUM
FLAWLESS10
    #TED
WILLIAMS1939
PLAYBALL
    #TIGER
PUTTER
    #TIGER
SIFORKIDS
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,650.00       1,090.00       1,080.00       1,217.50       1,115.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,650.00       1,090.00       1,080.00       1,217.50       1,115.00  
TOTAL CURRENT ASSETS   $ 3,300.00     $ 2,180.00     $ 2,160.00     $ 2,435.00     $ 2,230.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ -     $ 16,651.87  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 3,300.00     $ 2,180.00     $ 2,160.00     $ 2,435.00     $ 18,881.87  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       1,115.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ -     $ 1,115.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ -     $ 1,115.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 223,000.00     $ 47,600.00     $ 33,960.00     $ 215,860.00     $ 24,900.00  
Membership Distributions     (13,090.00 )     (100,000.00 )     (31,696.50 )     (180,276.48 )     -  
Total - Equity     209,910.00       (52,400.00 )     2,263.50       35,583.52       24,900.00  
Retained Equity     (176,471.25 )     54,580.00       -       -       -  
Net Income / (loss)     (30,138.75 )     -       (103.50 )     (33,148.52 )     (7,133.13 )
TOTAL MEMBERS’ EQUITY   $ 3,300.00     $ 2,180.00     $ 2,160.00     $ 2,435.00     $ 17,766.87  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 3,300.00     $ 2,180.00     $ 2,160.00     $ 2,435.00     $ 18,881.87  

 

F-47

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #TIGER
SPAUTHENTIC
BGS9.5
    #TRAEYOUNG
FLAWLESS
BGS9
    #TYSONRC
BGS9BASKET
    #Tatum
Flawless
GoldBGS9.5
    #TheRock
Bumble
BeePSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,085.00       1,050.00       -       1,115.00       1,050.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,085.00       1,050.00       -       1,115.00       1,050.00  
TOTAL CURRENT ASSETS   $ 2,170.00     $ 2,100.00     $ -     $ 2,230.00     $ 2,100.00  
                                         
Other Assets                                        
Collectable Assets   $ -     $ -     $ -     $ -     $ 18,978.75  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 2,170.00     $ 2,100.00     $ -     $ 2,230.00     $ 21,078.75  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       1,050.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ -     $ -     $ 1,050.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ -     $ -     $ 1,050.00  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 36,900.00     $ 15,840.00     $ 58,900.00     $ 60,000.00     $ 48,200.00  
Membership Distributions     (7,845.86 )     (1,982.20 )     (6,847.60 )     (13,600.00 )     -  
Total - Equity     29,054.14       13,857.80       52,052.40       46,400.00       48,200.00  
Retained Equity     (21,189.24 )     (8,252.95 )     (41,307.96 )     (16,885.00 )     (26,665.00 )
Net Income / (loss)     (5,694.90 )     (3,504.85 )     (10,744.44 )     (27,285.00 )     (1,506.25 )
TOTAL MEMBERS’ EQUITY   $ 2,170.00     $ 2,100.00     $ 0.00     $ 2,230.00     $ 20,028.75  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 2,170.00     $ 2,100.00     $ 0.00     $ 2,230.00     $ 21,078.75  

 

F-48

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Tiger1st
EventStub
    #TigerWoods
DebutTicket
    #TimDuncan
PMGGreen
    #TraeYoung
FlawlessGreen
BGS9
    #Trevor
LawrenceLeaf
Basket
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     999.50       990.00       930.00       -       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     999.50       990.00       930.00       -       -  
TOTAL CURRENT ASSETS   $ 1,999.00     $ 1,980.00     $ 1,860.00     $ -     $ -  
                                         
Other Assets                                        
Collectable Assets   $ -     $ 10,540.84     $ 129,106.25     $ 1,543.57     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 1,999.00     $ 12,520.84     $ 130,966.25     $ 1,543.57     $ -  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       990.00       930.00       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ 990.00     $ 930.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ 990.00     $ 930.00     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 94,950.00     $ 83,400.00     $ 227,500.00     $ 24,840.00     $ 11,300.00  
Membership Distributions     (13,090.00 )     -       -       -       (658.71 )
Total - Equity     81,860.00       83,400.00       227,500.00       24,840.00       10,641.29  
Retained Equity     (65,762.22 )     (44,543.19 )     -       (8,965.00 )     (6,720.73 )
Net Income / (loss)     (14,098.78 )     (27,325.97 )     (97,463.75 )     (14,331.43 )     (3,920.56 )
TOTAL MEMBERS’ EQUITY   $ 1,999.00     $ 11,530.84     $ 130,036.25     $ 1,543.57     $ 0.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 1,999.00     $ 12,520.84     $ 130,966.25     $ 1,543.57     $ 0.00  

 

F-49

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #TroutFinest
Superfractor
    #UNITAS1965
JERSEY
    #Unitas
PSA8
    #WILTCHAMBER
LAIN61PSA9
    #Warren
Spahn1948
LeafPSA9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,100.00       1,100.00       -       1,149.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,100.00       1,100.00       -       1,149.00       -  
TOTAL CURRENT ASSETS   $ 2,200.00     $ 2,200.00     $ -     $ 2,298.00     $ -  
                                         
Other Assets                                        
Collectable Assets   $ 36,697.27     $ 165,900.00     $ -     $ -     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 38,897.27     $ 168,100.00     $ -     $ 2,298.00     $ -  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,100.00       1,100.00       -       -       -  
TOTAL CURRENT LIABILITIES   $ 1,100.00     $ 1,100.00     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 1,100.00     $ 1,100.00     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 282,500.00     $ 167,000.00     $ 21,200.00     $ 207,400.00     $ 92,750.00  
Membership Distributions     -       -       (6,963.44 )     (350,000.00 )     (74,510.31 )
Total - Equity     282,500.00       167,000.00       14,236.56       (142,600.00 )     18,239.69  
Retained Equity     (166,771.99 )     -       (8,604.67 )     144,898.00       (41,313.55 )
Net Income / (loss)     (77,930.74 )     -       (5,631.89 )     -       23,073.86  
TOTAL MEMBERS’ EQUITY   $ 37,797.27     $ 167,000.00     $ 0.00     $ 2,298.00     $ -  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 38,897.27     $ 168,100.00     $ 0.00     $ 2,298.00     $ -  

 

F-50

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    #Wilt
Chamberlain1961
FleerRCPSA9
    #YASTRZEMSKIR
C9BASKET
    #YaoDuncanDirk
TripleLogoman
    #ZION
RPABGS9
    #ZionPrizms
BlueBGS10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       1,048.00       3,190.00       2,050.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       1,048.00       3,190.00       2,050.00       -  
TOTAL CURRENT ASSETS   $ -     $ 2,096.00     $ 6,380.00     $ 4,100.00     $ -  
                                         
Other Assets                                        
Collectable Assets   $ 143,252.57     $ -     $ 38,475.00     $ 14,699.36     $ -  
TOTAL OTHER ASSETS                                        
                                         
TOTAL ASSETS   $ 143,252.57     $ 2,096.00     $ 44,855.00     $ 18,799.36     $ -  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable                                        
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       3,190.00       2,050.00       -  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 3,190.00     $ 2,050.00     $ -  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 3,190.00     $ 2,050.00     $ -  
                                         
MEMBERS’ EQUITY                                        
Equity                                        
Membership Contributions   $ 355,999.50     $ 41,970.00     $ 171,000.00     $ 133,720.00     $ 31,560.00  
Membership Distributions     -       (36,000.00 )     -       -       (4,080.00 )
Total - Equity     355,999.50       5,970.00       171,000.00       133,720.00       27,480.00  
Retained Equity     (66,616.27 )     (3,874.00 )     (118,647.50 )     (79,239.75 )     (20,317.88 )
Net Income / (loss)     (146,130.66 )     -       (10,687.50 )     (37,730.89 )     (7,162.12 )
TOTAL MEMBERS’ EQUITY   $ 143,252.57     $ 2,096.00     $ 41,665.00     $ 16,749.36     $ (0.00 )
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 143,252.57     $ 2,096.00     $ 44,855.00     $ 18,799.36     $ (0.00 )

 

F-51

 

 

Collectable Sports Assets, LLC
Balance Sheet as of
December 31, 2023

 

    CSA     Consolidated  
ASSETS                
Current Assets                
Cash   $ 8,733.71     $ 8,733.71  
Other Receivables     -       -  
Prepaid Consignments     -       -  
Due from Related Parties     (366,685.73 )     (0.50 )
Due from Affiliate     1,331,640.23       1,331,640.23  
Reserve - Asset     -       273,344.57  
TOTAL CURRENT ASSETS   $ 973,688.21     $ 1,613,718.01  
                 
Other Assets                
Collectable Assets   $ -     $ 7,816,284.05  
TOTAL OTHER ASSETS                
                 
TOTAL ASSETS   $ 973,688.21     $ 9,430,002.06  
                 
LIABILITIES AND MEMBERS’ EQUITY                
CURRENT LIABILITIES                
Consignment Liabilities   $ -     $ -  
Sale Payout Liabilities     37,099.45       37,099.45  
Taxes Payable             84,770.66  
Due to Affiliates     937,771.69       937,771.69  
Other Current Liabilities     -       128,193.07  
TOTAL CURRENT LIABILITIES   $ 974,871.14     $ 1,187,834.87  
                 
TOTAL LIABILITIES   $ 974,871.14     $ 1,187,834.87  
                 
MEMBERS’ EQUITY                
Equity                
Membership Contributions   $ -     $ 39,527,149.50  
Membership Distributions     -       (13,749,449.21 )
Total - Equity     -       25,777,700.29  
Retained Equity     (1,430.63 )     (11,019,582.53 )
Net Income / (loss)     247.70       (6,515,950.57 )
TOTAL MEMBERS’ EQUITY   $ (1,182.93 )   $ 8,242,167.19  
                 
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 973,688.21     $ 9,430,002.06  

 

F-52

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #03EXQUISITE
BOX
    #03TOPPS
CHROME
WAX
    #18-19BASKET
BALLGROWTH
BASKET
    #1909E95
SGCSET
    #1959TOPPS
BASEBALLSET
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,027.50       -       1,032.00       1,052.50       1,002.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,027.50       -       1,032.00       1,052.50       1,002.50  
TOTAL CURRENT ASSETS   $ 2,055.00     $ -     $ 2,064.00     $ 2,105.00     $ 2,005.00  
                                         
Other Assets                                        
Collectable Assets     60,806.70       15,849.24       22,080.50       23,646.62       60,080.16  
Deferred Tax Asset     -       -       -       -       5,138.00  
Deferred Tax Asset V/A     -       -       -       -       (5,138.00 )
TOTAL OTHER ASSETS   $ 60,806.70     $ 15,849.24     $ 22,080.50     $ 23,646.62     $ 60,080.16  
                                         
TOTAL ASSETS   $ 62,861.70     $ 15,849.24     $ 24,144.50     $ 25,751.62     $ 62,085.16  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,027.50       -       1,032.00       1,052.50       1,002.50  
TOTAL CURRENT LIABILITIES   $ 1,027.50     $ -     $ 1,032.00     $ 1,052.50     $ 1,002.50  
                                         
TOTAL LIABILITIES   $ 1,027.50     $ -     $ 1,032.00     $ 1,052.50     $ 1,002.50  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 84,750.00     $ 24,350.00     $ 44,714.00     $ 37,050.00     $ 85,550.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (22,915.80 )     (8,500.76 )     (21,601.50 )     (12,350.88 )     (24,467.34 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 61,834.20     $ 15,849.24     $ 23,112.50     $ 24,699.12     $ 61,082.66  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 62,861.70     $ 15,849.24     $ 24,144.50     $ 25,751.62     $ 62,085.16  

 

F-53

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #1964KOUFAX
JERSEY
    #1969TOPPS
BASKET
BALLSET
    #1980Topps
Basketball
Wax
    #1986WAX     #2000PLAYOFF
CONTENDERS
WAX
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,035.00       1,095.00       997.50       2,050.00       1,067.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,035.00       1,095.00       997.50       1,050.00       1,067.50  
TOTAL CURRENT ASSETS   $ 2,070.00     $ 2,190.00     $ 1,995.00     $ 3,100.00     $ 2,135.00  
                                         
Other Assets                                        
Collectable Assets     411,566.27       103,289.06       55,032.25       180,810.72       23,582.50  
Deferred Tax Asset     -       -       3,904.00       -       -  
Deferred Tax Asset V/A     -       -       (3,904.00 )     -       -  
TOTAL OTHER ASSETS   $ 411,566.27     $ 103,289.06     $ 55,032.25     $ 180,810.72     $ 23,582.50  
                                         
TOTAL ASSETS   $ 413,636.27     $ 105,479.06     $ 57,027.25     $ 183,910.72     $ 25,717.50  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,035.00       1,095.00       997.50       2,050.00       1,067.50  
TOTAL CURRENT LIABILITIES   $ 1,035.00     $ 1,095.00     $ 997.50     $ 2,050.00     $ 1,067.50  
                                         
TOTAL LIABILITIES   $ 1,035.00     $ 1,095.00     $ 997.50     $ 2,050.00     $ 1,067.50  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 438,500.00     $ 152,550.00     $ 74,620.00     $ 193,250.00     $ 24,650.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (25,898.73 )     (48,165.94 )     (18,590.25 )     (11,389.28 )     -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 412,601.27     $ 104,384.06     $ 56,029.75     $ 181,860.72     $ 24,650.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 413,636.27     $ 105,479.06     $ 57,027.25     $ 183,910.72     $ 25,717.50  

 

F-54

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #48LeafRuth
SGC8
    #49Bowman
JackieAuto
    #86Auto
FleerSet
    #96Skybox
E-X2000Wax
    #AARON1954
PSA8.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,030.00       986.50       16,051.33       1,024.50       1,200.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,030.00       986.50       500.00       1,024.50       1,200.00  
TOTAL CURRENT ASSETS   $ 2,060.00     $ 1,973.00     $ 16,551.33     $ 2,049.00     $ 2,400.00  
                                         
Other Assets                                        
Collectable Assets     44,575.42       50,202.10       109,500.00       20,166.57       123,200.00  
Deferred Tax Asset     -       5,042.00       -       2,306.00       -  
Deferred Tax Asset V/A     -       (5,042.00 )     -       (2,306.00 )     -  
TOTAL OTHER ASSETS   $ 44,575.42     $ 50,202.10     $ 109,500.00     $ 20,166.57     $ 123,200.00  
                                         
TOTAL ASSETS   $ 46,635.42     $ 52,175.10     $ 126,051.33     $ 22,215.57     $ 125,600.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,030.00       986.50       16,051.33       1,024.50       1,200.00  
TOTAL CURRENT LIABILITIES   $ 1,030.00     $ 986.50     $ 16,051.33     $ 1,024.50     $ 1,200.00  
                                         
TOTAL LIABILITIES   $ 1,030.00     $ 986.50     $ 16,051.33     $ 1,024.50     $ 1,200.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 54,250.00     $ 77,200.00     $ 110,000.00     $ 32,170.00     $ 124,400.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (8,644.58 )     (26,011.40 )     -       (10,978.93 )     -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 45,605.42     $ 51,188.60     $ 110,000.00     $ 21,191.07     $ 124,400.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 46,635.42     $ 52,175.10     $ 126,051.33     $ 22,215.57     $ 125,600.00  

 

F-55

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #ACUNA
GOLD9.5
    #ALIW
BCBELT
    #ALKALINE
1954
TOPPSPSA9
    #ANDRE&HULK
WRESTLING
BASKET
    #ANDRETHE
GIANT
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,065.00       4,883.11       1,012.50       -       2,850.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,065.00       4,243.11       1,012.50       -       2,850.00  
TOTAL CURRENT ASSETS   $ 2,130.00     $ 9,126.22     $ 2,025.00     $ -     $ 5,700.00  
                                         
Other Assets                                        
Collectable Assets     17,144.11       427,756.89       21,847.00       46,071.57       10,773.50  
Deferred Tax Asset     -       -       4,135.00       -       -  
Deferred Tax Asset V/A     -       -       (4,135.00 )     -       -  
TOTAL OTHER ASSETS   $ 17,144.11     $ 427,756.89     $ 21,847.00     $ 46,071.57     $ 10,773.50  
                                         
TOTAL ASSETS   $ 19,274.11     $ 436,883.11     $ 23,872.00     $ 46,071.57     $ 16,473.50  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,065.00       4,243.11       1,012.50       -       2,850.00  
TOTAL CURRENT LIABILITIES   $ 1,065.00     $ 4,243.11     $ 1,012.50     $ -     $ 2,850.00  
                                         
TOTAL LIABILITIES   $ 1,065.00     $ 4,243.11     $ 1,012.50     $ -     $ 2,850.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 27,505.00     $ 432,640.00     $ 42,550.00     $ 126,440.00     $ 29,720.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (9,295.89 )     -       (19,690.50 )     (80,368.43 )     (16,096.50 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 18,209.11     $ 432,640.00     $ 22,859.50     $ 46,071.57     $ 13,623.50  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 19,274.11     $ 436,883.11     $ 23,872.00     $ 46,071.57     $ 16,473.50  

 

F-56

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

   

#AaronDecade

Basket

   

#AcunaBowman

10Basket

    #AlexRodriguez09
WSUniform
    #AliRookie
CardBVG8
    #BANKS1954
PSA9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,081.00       985.00       995.00       -       2,180.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,081.00       985.00       995.00       -       2,180.00  
TOTAL CURRENT ASSETS   $ 2,162.00     $ 1,970.00     $ 1,990.00     $ -     $ 4,360.00  
                                         
Other Assets                                        
Collectable Assets     72,378.79       41,745.78       60,861.99       16,966.82       -  
Deferred Tax Asset     2,743.00       -       18,405.00       -       -  
Deferred Tax Asset V/A     (2,743.00 )     -       (18,405.00 )     -       -  
TOTAL OTHER ASSETS   $ 72,378.79     $ 41,745.78     $ 60,861.99     $ 16,966.82     $ -  
                                         
TOTAL ASSETS   $ 74,540.79     $ 43,715.78     $ 62,851.99     $ 16,966.82     $ 4,360.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,081.00       985.00       995.00       -       -  
TOTAL CURRENT LIABILITIES   $ 1,081.00     $ 985.00     $ 995.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 1,081.00     $ 985.00     $ 995.00     $ -     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 86,520.00     $ 103,500.00     $ 149,500.00     $ 60,700.00     $ 91,925.00  
Membership Distributions     -       -       -       -       (155,000.00 )
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (13,060.21 )     (60,769.22 )     (87,643.01 )     (43,733.18 )     67,435.00  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 73,459.79     $ 42,730.78     $ 61,856.99     $ 16,966.82     $ 4,360.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 74,540.79     $ 43,715.78     $ 62,851.99     $ 16,966.82     $ 4,360.00  

 

F-57

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #BETTSGOLD
REFRACTOR
BASKET
    #BRADYPLAYOFF
CONTENDERS
BASKET
    #BRADY
REEBOKF
LAWLESS
    #BRADY
ROOKIE
    #BabeRuth
BowsOutPhoto
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,292.00       1,031.25       1,120.00       1,135.00       1,017.40  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,042.00       1,031.25       1,120.00       1,135.00       1,017.40  
TOTAL CURRENT ASSETS   $ 2,334.00     $ 2,062.50     $ 2,240.00     $ 2,270.00     $ 2,034.80  
                                         
Other Assets                                        
Collectable Assets     51,713.20       92,268.75       -       58,575.00       49,842.60  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ 51,713.20     $ 92,268.75     $ -     $ 58,575.00     $ 49,842.60  
                                         
TOTAL ASSETS   $ 54,047.20     $ 94,331.25     $ 2,240.00     $ 60,845.00     $ 51,877.40  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,292.00       1,031.25       -       1,135.00       1,017.40  
TOTAL CURRENT LIABILITIES   $ 1,292.00     $ 1,031.25     $ -     $ 1,135.00     $ 1,017.40  
                                         
TOTAL LIABILITIES   $ 1,292.00     $ 1,031.25     $ -     $ 1,135.00     $ 1,017.40  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 63,990.00     $ 93,300.00     $ 48,804.00     $ 59,710.00     $ 50,860.00  
Membership Distributions     -       -       (70,000.00 )     -       -  
Retained Equity     -       -       23,436.00       -       -  
Net Income / (loss)     (11,234.80 )     -       -       -       -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 52,755.20     $ 93,300.00     $ 2,240.00     $ 59,710.00     $ 50,860.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 54,047.20     $ 94,331.25     $ 2,240.00     $ 60,845.00     $ 51,877.40  

 

F-58

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Bellinger
Orange
BGS9.5
    #BettsBlue
Refractor
Basket
    #BobbyOrr
BruinsJersey
   

#Brady01

TicketBooklet

    #Brady2000
SPXSpectrum
BGS9.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,015.00       1,115.00       860.00       1,015.00       790.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,015.00       1,115.00       860.00       1,015.00       790.00  
TOTAL CURRENT ASSETS   $ 2,030.00     $ 2,230.00     $ 1,720.00     $ 2,030.00     $ 1,580.00  
                                         
Other Assets                                        
Collectable Assets     6,498.25       7,337.54       303,843.91       2,664.03       282,356.14  
Deferred Tax Asset     4,260.00       -       26,102.00       1,734.00       56,249.00  
Deferred Tax Asset V/A     (4,260.00 )     -       (26,102.00 )     (1,734.00 )     (56,249.00 )
TOTAL OTHER ASSETS   $ 6,498.25     $ 7,337.54     $ 303,843.91     $ 2,664.03     $ 282,356.14  
                                         
TOTAL ASSETS   $ 8,528.25     $ 9,567.54     $ 305,563.91     $ 4,694.03     $ 283,936.14  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,015.00       1,115.00       860.00       1,015.00       790.00  
TOTAL CURRENT LIABILITIES   $ 1,015.00     $ 1,115.00     $ 860.00     $ 1,015.00     $ 790.00  
                                         
TOTAL LIABILITIES   $ 1,015.00     $ 1,115.00     $ 860.00     $ 1,015.00     $ 790.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 27,800.00     $ 33,850.00     $ 429,000.00     $ 11,990.00     $ 563,500.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (20,286.75 )     (25,397.46 )     (124,296.09 )     (8,310.97 )     (280,353.86 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 7,513.25     $ 8,452.54     $ 304,703.91     $ 3,679.03     $ 283,146.14  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 8,528.25     $ 9,567.54     $ 305,563.91     $ 4,694.03     $ 283,936.14  

 

F-59

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Brady
Bowman10
    #Brady
ChampionshipTicket
    #Brady
DebutTicket
   

#CHAMBERLAIN

HSUNIFORM

    #CHAMBERLAIN
PHILAJERSEY59-60
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       -       982.50       4,030.00       375.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       -       982.50       4,030.00       375.00  
TOTAL CURRENT ASSETS   $ -     $ -     $ 1,965.00     $ 8,060.00     $ 750.00  
                                         
Other Assets                                        
Collectable Assets     16,339.07       869,168.85       65,237.12       319,250.00       1,334,625.00  
Deferred Tax Asset     -       -       10,296.00       -       -  
Deferred Tax Asset V/A     -       -       (10,296.00 )     -       -  
TOTAL OTHER ASSETS   $ 16,339.07     $ 869,168.85     $ 65,237.12     $ 319,250.00     $ 1,334,625.00  
                                         
TOTAL ASSETS   $ 16,339.07     $ 869,168.85     $ 67,202.12     $ 327,310.00     $ 1,335,375.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       982.50       4,030.00       375.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 982.50     $ 4,030.00     $ 375.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 982.50     $ 4,030.00     $ 375.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 31,400.00     $ 2,312,000.00     $ 115,750.00     $ 323,280.00     $ 1,335,000.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (15,060.93 )     (1,442,831.15 )     (49,530.38 )     -       -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 16,339.07     $ 869,168.85     $ 66,219.62     $ 323,280.00     $ 1,335,000.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 16,339.07     $ 869,168.85     $ 67,202.12     $ 327,310.00     $ 1,335,375.00  

 

F-60

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #CLEMENTE
1955PSA8
    #CLEMENTE
WHITE&GRAY
BASKET
    #COBBMINTE98     #COBBVINTAGE
T206PHOTO
    #CROSBY
THECUP
BASKET
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       1,152.50       9,437.50       1,072.50       1,030.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       1,152.50       9,437.50       1,072.50       1,030.00  
TOTAL CURRENT ASSETS   $ -     $ 2,305.00     $ 18,875.00     $ 2,145.00     $ 2,060.00  
                                         
Other Assets                                        
Collectable Assets     83,636.54       62,056.45       251,993.11       34,590.75       139,083.41  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ 83,636.54     $ 62,056.45     $ 251,993.11     $ 34,590.75     $ 139,083.41  
                                         
TOTAL ASSETS   $ 83,636.54     $ 64,361.45     $ 270,868.11     $ 36,735.75     $ 141,143.41  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,152.50       9,437.50       1,072.50       1,030.00  
TOTAL CURRENT LIABILITIES   $ -     $ 1,152.50     $ 9,437.50     $ 1,072.50     $ 1,030.00  
                                         
TOTAL LIABILITIES   $ -     $ 1,152.50     $ 9,437.50     $ 1,072.50     $ 1,030.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 83,999.50     $ 114,750.00     $ 309,500.00     $ 54,255.00     $ 212,700.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       (20,447.55 )     -       -       -  
Net Income / (loss)     (362.96 )     (31,093.50 )     (48,069.39 )     (18,591.75 )     (72,586.59 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 83,636.54     $ 63,208.95     $ 261,430.61     $ 35,663.25     $ 140,113.41  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 83,636.54     $ 64,361.45     $ 270,868.11     $ 36,735.75     $ 141,143.41  

 

F-61

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #CURRY
BASKET
    #CURRYRP
ABGS9.5
   

#CassiusClaySony

ListonUPIType1

    #CharlesBarkley
SunsJersey
    #ChicagoBulls
DynastyHardwood
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,312.06       1,005.00       1,110.50       985.00       860.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,112.06       1,005.00       1,110.50       985.00       860.00  
TOTAL CURRENT ASSETS   $ 2,424.12     $ 2,010.00     $ 2,221.00     $ 1,970.00     $ 1,720.00  
                                         
Other Assets                                        
Collectable Assets     -       -       23,839.50       139,796.29       143,306.85  
Deferred Tax Asset     -       -       -       4,015.00       -  
Deferred Tax Asset V/A     -       -       -       (4,015.00 )     -  
TOTAL OTHER ASSETS   $ -     $ -     $ 23,839.50     $ 139,796.29     $ 143,306.85  
                                         
TOTAL ASSETS   $ 2,424.12     $ 2,010.00     $ 26,060.50     $ 141,766.29     $ 145,026.85  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,110.50       985.00       860.00  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,110.50     $ 985.00     $ 860.00  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,110.50     $ 985.00     $ 860.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 40,860.00     $ 501,500.00     $ 24,950.00     $ 159,900.00     $ 366,250.00  
Membership Distributions     (70,000.00 )     (780,000.00 )     -       -       -  
Retained Equity     31,564.12       280,510.00       -       -       -  
Net Income / (loss)     -       -       -       (19,118.71 )     (222,083.15 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 2,424.12     $ 2,010.00     $ 24,950.00     $ 140,781.29     $ 144,166.85  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 2,424.12     $ 2,010.00     $ 26,060.50     $ 141,766.29     $ 145,026.85  

 

F-62

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

   

#ChrisBoshGame

WornRaptors
Sneakers

    #Clemente
65-68Bat
    #Cristiano
RonaldoRC1of1
    #CrosbyWinter
ClassicSkates
    #CurryGold
ToppsPSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,212.00       1,010.25       11,875.00       1,090.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,212.00       1,010.25       11,875.00       1,090.00       -  
TOTAL CURRENT ASSETS   $ 2,424.00     $ 2,020.50     $ 23,750.00     $ 2,180.00     $ -  
                                         
Other Assets                                        
Collectable Assets     4,668.58       30,714.75       81,183.25       12,916.37       32,000.00  
Deferred Tax Asset     -       -       -       1,070.00       -  
Deferred Tax Asset V/A     -       -       -       (1,070.00 )     -  
TOTAL OTHER ASSETS   $ 4,668.58     $ 30,714.75     $ 81,183.25     $ 12,916.37     $ 32,000.00  
                                         
TOTAL ASSETS   $ 7,092.58     $ 32,735.25     $ 104,933.25     $ 15,096.37     $ 32,000.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,212.00       1,010.25       11,875.00       1,090.00       -  
TOTAL CURRENT LIABILITIES   $ 1,212.00     $ 1,010.25     $ 11,875.00     $ 1,090.00     $ -  
                                         
TOTAL LIABILITIES   $ 1,212.00     $ 1,010.25     $ 11,875.00     $ 1,090.00     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 18,150.00     $ 31,725.00     $ 266,250.00     $ 19,100.00     $ 32,000.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (12,269.42 )     -       (173,191.75 )     (5,093.63 )     -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 5,880.58     $ 31,725.00     $ 93,058.25     $ 14,006.37     $ 32,000.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 7,092.58     $ 32,735.25     $ 104,933.25     $ 15,096.37     $ 32,000.00  

 

F-63

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #DIMAGGIO
1933BAT
    #DONCIC
BLUEPSA10
    #DURANT
CHROMEREFR
ACTORPSA10
    #DWADE
ULTIMATE
    #DaveBing
Signed50
GreatestNBAPlay
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,130.00       2,779.56       -       1,035.00       1,185.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,130.00       2,779.56       -       1,035.00       1,185.00  
TOTAL CURRENT ASSETS   $ 2,260.00     $ 5,559.12     $ -     $ 2,070.00     $ 2,370.00  
                                         
Other Assets                                        
Collectable Assets     59,043.42       29,577.14       10,643.75       13,881.34       40,279.74  
Deferred Tax Asset     -       -       -       -       13,660.00  
Deferred Tax Asset V/A     -       -       -       -       (13,660.00 )
TOTAL OTHER ASSETS   $ 59,043.42     $ 29,577.14     $ 10,643.75     $ 13,881.34     $ 40,279.74  
                                         
TOTAL ASSETS   $ 61,303.42     $ 35,136.26     $ 10,643.75     $ 15,951.34     $ 42,649.74  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,130.00       2,779.56       -       1,035.00       1,185.00  
TOTAL CURRENT LIABILITIES   $ 1,130.00     $ 2,779.56     $ -     $ 1,035.00     $ 1,185.00  
                                         
TOTAL LIABILITIES   $ 1,130.00     $ 2,779.56     $ -     $ 1,035.00     $ 1,185.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 97,550.00     $ 64,700.00     $ 13,100.00     $ 44,090.00     $ 106,510.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (37,376.58 )     (32,343.30 )     (2,456.25 )     (29,173.66 )     (65,045.26 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 60,173.42     $ 32,356.70     $ 10,643.75     $ 14,916.34     $ 41,464.74  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 61,303.42     $ 35,136.26     $ 10,643.75     $ 15,951.34     $ 42,649.74  

 

F-64

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Devers
Superfractor
   

#Donovan
Mitchell

NT9.5

    #Durant07-08
Exquisite
Limited
LogosBGS9.5
    #ELWAY1984
ROOKIE
CARDPSA10
BASKET
    #EMMITT
SMITH
10KJERSEY
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,240.00       1,067.50       945.30       -       1,160.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,240.00       1,067.50       945.30       -       1,160.00  
TOTAL CURRENT ASSETS   $ 2,480.00     $ 2,135.00     $ 1,890.60     $ -     $ 2,320.00  
                                         
Other Assets                                        
Collectable Assets     -       16,536.46       221,824.70       14,648.44       31,762.50  
Deferred Tax Asset     -       -       3,478.00       -       -  
Deferred Tax Asset V/A     -       -       (3,478.00 )     -       -  
TOTAL OTHER ASSETS   $ -     $ 16,536.46     $ 221,824.70     $ 14,648.44     $ 31,762.50  
                                         
TOTAL ASSETS   $ 2,480.00     $ 18,671.46     $ 223,715.30     $ 14,648.44     $ 34,082.50  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,067.50       945.30       -       1,160.00  
TOTAL CURRENT LIABILITIES   $ -     $ 1,067.50     $ 945.30     $ -     $ 1,160.00  
                                         
TOTAL LIABILITIES   $ -     $ 1,067.50     $ 945.30     $ -     $ 1,160.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 37,200.00     $ 31,250.00     $ 222,770.00     $ 31,250.00     $ 60,500.00  
Membership Distributions     (78,500.00 )     -       -       -       -  
Retained Equity     43,780.00       -       -       -       -  
Net Income / (loss)     -       (13,646.04 )     -       (16,601.56 )     (27,577.50 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 2,480.00     $ 17,603.96     $ 222,770.00     $ 14,648.44     $ 32,922.50  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 2,480.00     $ 18,671.46     $ 223,715.30     $ 14,648.44     $ 34,082.50  

 

F-65

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #EMMITT
SMITHMVP
BASKET
    #Eddie
PlankT206
PSA4
    #EmbiidFirst50
PointGame
Jersey
    #ErlingHaaland
PSA10Basket
    #Eruzione1980
MiracleOnIce
GoldJersey
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     3,260.00       900.00       1,020.00       -       1,195.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     3,260.00       900.00       1,020.00       -       1,195.00  
TOTAL CURRENT ASSETS   $ 6,520.00     $ 1,800.00     $ 2,040.00     $ -     $ 2,390.00  
                                         
Other Assets                                        
Collectable Assets     52,710.94       241,000.63       10,046.37       14,560.00       439,609.00  
Deferred Tax Asset     -       -       5,954.00       -       48,551.00  
Deferred Tax Asset V/A     -       -       (5,954.00 )     -       (48,551.00 )
TOTAL OTHER ASSETS   $ 52,710.94     $ 241,000.63     $ 10,046.37     $ 14,560.00     $ 439,609.00  
                                         
TOTAL ASSETS   $ 59,230.94     $ 242,800.63     $ 12,086.37     $ 14,560.00     $ 441,999.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                        
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     3,260.00       900.00       1,020.00       -       1,195.00  
TOTAL CURRENT LIABILITIES   $ 3,260.00     $ 900.00     $ 1,020.00     $ -     $ 1,195.00  
                                         
TOTAL LIABILITIES   $ 3,260.00     $ 900.00     $ 1,020.00     $ -     $ 1,195.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 117,000.00     $ 318,200.00     $ 39,420.00     $ 14,560.00     $ 708,000.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     (24,283.49 )     -       -       -       -  
Net Income / (loss)     (36,745.57 )     (76,299.37 )     (28,353.63 )     -       (267,196.00 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 55,970.94     $ 241,900.63     $ 11,066.37     $ 14,560.00     $ 440,804.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 59,230.94     $ 242,800.63     $ 12,086.37     $ 14,560.00     $ 441,999.00  

 

F-66

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #FRANK
ROBINSON1957
PSA9BASKET
    #FRANK
ROBINSON
500HRBAT
   

#GIANNIS

GOLD
IMMACULATE

    #GIANNISRPA     #GLEYBER
TORRES
ORANGE9.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,254.00       1,035.40       1,165.00       1,225.00       1,042.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,254.00       1,035.40       1,165.00       1,225.00       1,042.50  
TOTAL CURRENT ASSETS   $ 2,508.00     $ 2,070.80     $ 2,330.00     $ 2,450.00     $ 2,085.00  
                                         
Other Assets                                        
Collectable Assets     (200.00 )     -       39,708.00       -       3,694.10  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ (200.00 )   $ -     $ 39,708.00     $ -     $ 3,694.10  
                                         
TOTAL ASSETS   $ 2,308.00     $ 2,070.80     $ 42,038.00     $ 2,450.00     $ 5,779.10  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,165.00       -       1,042.50  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,165.00     $ -     $ 1,042.50  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,165.00     $ -     $ 1,042.50  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 78,580.00     $ 174,500.00     $ 51,200.00     $ 118,980.00     $ 21,940.00  
Membership Distributions     (96,000.00 )     (200,000.00 )     -       (200,000.00 )     -  
Retained Equity     -       27,570.80       -       -       (668.72 )
Net Income / (loss)     19,728.00       -       (10,327.00 )     83,470.00       (16,534.68 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 2,308.00     $ 2,070.80     $ 40,873.00     $ 2,450.00     $ 4,736.60  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 2,308.00     $ 2,070.80     $ 42,038.00     $ 2,450.00     $ 5,779.10  

 

F-67

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #GRETZKY
OPEECHEE1979
   

#GRIFFEY89
UPPERDECK

SGCGOLD

    #GaryCarter
1975PSA10
Basket
    #Giannis48
PointGame
Sneakers
    #Gretzky
1979
Topps9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,380.00       -       -       1,050.00       315.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,380.00       -       -       1,050.00       315.00  
TOTAL CURRENT ASSETS   $ 2,760.00     $ -     $ -     $ 2,100.00     $ 630.00  
                                         
Other Assets                                        
Collectable Assets     69,400.00       8,445.43       39,000.00       17,783.25       57,344.80  
Deferred Tax Asset     -       1,872.00       -       -       1,375.00  
Deferred Tax Asset V/A     -       (1,872.00 )     -       -       (1,375.00 )
TOTAL OTHER ASSETS   $ 69,400.00     $ 8,445.43     $ 39,000.00     $ 17,783.25     $ 57,344.80  
                                         
TOTAL ASSETS   $ 72,160.00     $ 8,445.43     $ 39,000.00     $ 19,883.25     $ 57,974.80  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,380.00       -       -       1,050.00       315.00  
TOTAL CURRENT LIABILITIES   $ 1,380.00     $ -     $ -     $ 1,050.00     $ 315.00  
                                         
TOTAL LIABILITIES   $ 1,380.00     $ -     $ -     $ 1,050.00     $ 315.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 70,780.00     $ 17,360.00     $ 39,000.00     $ 26,200.00     $ 59,380.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     -       (8,914.57 )     -       (7,366.75 )     (1,720.20 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 70,780.00     $ 8,445.43     $ 39,000.00     $ 18,833.25     $ 57,659.80  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 72,160.00     $ 8,445.43     $ 39,000.00     $ 19,883.25     $ 57,974.80  

 

F-68

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Gretzky
1981Sports
Illustrated
CoverCGC9.4
    #HARMON
KILLEBREW
1955
TOPPSPSA9
    #Hamilton
Chrome
Orange
Sapphire
    #Honus
Wagner
1910PSA5
    #JACKIE
ROBINSON
AUTOBAT
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     4,000.00       1,272.50       1,060.00       -       5,341.47  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     4,000.00       1,272.50       1,060.00       -       5,101.47  
TOTAL CURRENT ASSETS   $ 8,000.00     $ 2,545.00     $ 2,120.00     $ -     $ 10,442.94  
                                         
Other Assets                                        
Collectable Assets     35,600.00       23,926.70       13,385.87       100,680.00       69,252.31  
Deferred Tax Asset     -       3,936.00       9,514.00       (171.00 )     -  
Deferred Tax Asset V/A     -       (3,936.00 )     (9,514.00 )     171.00       -  
TOTAL OTHER ASSETS   $ 35,600.00     $ 23,926.70     $ 13,385.87     $ 100,680.00     $ 69,252.31  
                                         
TOTAL ASSETS   $ 43,600.00     $ 26,471.70     $ 15,505.87     $ 100,680.00     $ 79,695.25  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     4,000.00       1,272.50       1,060.00       -       5,101.47  
TOTAL CURRENT LIABILITIES   $ 4,000.00     $ 1,272.50     $ 1,060.00     $ -     $ 5,101.47  
                                         
TOTAL LIABILITIES   $ 4,000.00     $ 1,272.50     $ 1,060.00     $ -     $ 5,101.47  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 39,600.00     $ 43,940.00     $ 60,000.00     $ 100,680.00     $ 87,240.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     -       (18,740.80 )     (45,554.13 )     -       (12,646.22 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 39,600.00     $ 25,199.20     $ 14,445.87     $ 100,680.00     $ 74,593.78  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 43,600.00     $ 26,471.70     $ 15,505.87     $ 100,680.00     $ 79,695.25  

 

F-69

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #JETER
FOILRC
BASKET
BGS9.5
    #JORDAN85
NIKE
BASKET
    #JORDAN
EXQUISITE
BGS8
    #JORDAN
PSA10
    #JORDAN
ROOKIE
JERSEY
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,152.50       1,256.00       1,165.00       1,207.48       1,855.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,152.50       1,256.00       1,165.00       707.48       1,855.00  
TOTAL CURRENT ASSETS   $ 2,305.00     $ 2,512.00     $ 2,330.00     $ 1,914.96     $ 3,710.00  
                                         
Other Assets                                        
Collectable Assets     21,733.90       -       28,586.01       100,162.52       244,645.00  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ 21,733.90     $ -     $ 28,586.01     $ 100,162.52     $ 244,645.00  
                                         
TOTAL ASSETS   $ 24,038.90     $ 2,512.00     $ 30,916.01     $ 102,077.48     $ 248,355.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,152.50       -       1,165.00       707.48       1,855.00  
TOTAL CURRENT LIABILITIES   $ 1,152.50     $ -     $ 1,165.00     $ 707.48     $ 1,855.00  
                                         
TOTAL LIABILITIES   $ 1,152.50     $ -     $ 1,165.00     $ 707.48     $ 1,855.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 103,350.00     $ 141,530.00     $ 81,300.00     $ 101,370.00     $ 246,500.00  
Membership Distributions     -       (203,000.00 )     -       -       -  
Retained Equity     (29,977.93 )     63,982.00       -       -       -  
Net Income / (loss)     (50,485.67 )     -       (51,548.99 )     -       -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 22,886.40     $ 2,512.00     $ 29,751.01     $ 101,370.00     $ 246,500.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 24,038.90     $ 2,512.00     $ 30,916.01     $ 102,077.48     $ 248,355.00  

 

F-70

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #JORDA
NSIGNEDP
ROFESSION
ALBAT
    #Jackie
Leaf3.5
    #Jackie
Robinson
1952Topps
PSA8.5
    #Jackie
Robinson
53Topps8
    #Jimmie
Foxx1938
Bat
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,077.50       920.00       825.00       1,055.00       990.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,077.50       920.00       825.00       1,055.00       990.00  
TOTAL CURRENT ASSETS   $ 2,155.00     $ 1,840.00     $ 1,650.00     $ 2,110.00     $ 1,980.00  
                                         
Other Assets                                        
Collectable Assets     8,713.77       21,956.00       575,225.00       54,945.00       74,874.37  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ 8,713.77     $ 21,956.00     $ 575,225.00     $ 54,945.00     $ 74,874.37  
                                         
TOTAL ASSETS   $ 10,868.77     $ 23,796.00     $ 576,875.00     $ 57,055.00     $ 76,854.37  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,077.50       920.00       825.00       1,055.00       990.00  
TOTAL CURRENT LIABILITIES   $ 1,077.50     $ 920.00     $ 825.00     $ 1,055.00     $ 990.00  
                                         
TOTAL LIABILITIES   $ 1,077.50     $ 920.00     $ 825.00     $ 1,055.00     $ 990.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 52,900.00     $ 42,200.00     $ 576,050.00     $ 59,000.00     $ 98,600.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     (10,271.22 )     -       -       -       -  
Net Income / (loss)     (32,837.51 )     (19,324.00 )     -       (3,000.00 )     (22,735.63 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 9,791.27     $ 22,876.00     $ 576,050.00     $ 56,000.00     $ 75,864.37  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 10,868.77     $ 23,796.00     $ 576,875.00     $ 57,055.00     $ 76,854.37  

 

F-71

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Jokic
Refractor1of1
    #Jordan86
FleerBGS9.5
Basket
    #Jordan
Exquisite8.5
Flashback
    #Jordan
Fleer86
SGC10
    #JordanLe
BronMagic
TripleSigs
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,174.62       -       1,005.00       1,405.00       1,048.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,174.62       -       1,005.00       1,405.00       1,048.00  
TOTAL CURRENT ASSETS   $ 2,349.24     $ -     $ 2,010.00     $ 2,810.00     $ 2,096.00  
                                         
Other Assets                                        
Collectable Assets     17,828.21       67,891.84       95,296.60       83,149.67       29,820.31  
Deferred Tax Asset     -       15,888.00       17,787.00       24,433.00       -  
Deferred Tax Asset V/A     -       (15,888.00 )     (17,787.00 )     (24,433.00 )     -  
TOTAL OTHER ASSETS   $ 17,828.21     $ 67,891.84     $ 95,296.60     $ 83,149.67     $ 29,820.31  
                                         
TOTAL ASSETS   $ 20,177.45     $ 67,891.84     $ 97,306.60     $ 85,959.67     $ 31,916.31  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,174.62       -       1,005.00       1,405.00       1,048.00  
TOTAL CURRENT LIABILITIES   $ 1,174.62     $ -     $ 1,005.00     $ 1,405.00     $ 1,048.00  
                                         
TOTAL LIABILITIES   $ 1,174.62     $ -     $ 1,005.00     $ 1,405.00     $ 1,048.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 24,110.00     $ 143,550.00     $ 181,000.00     $ 200,900.00     $ 86,750.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (5,107.17 )     (75,658.16 )     (84,698.40 )     (116,345.33 )     (55,881.69 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 19,002.83     $ 67,891.84     $ 96,301.60     $ 84,554.67     $ 30,868.31  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 20,177.45     $ 67,891.84     $ 97,306.60     $ 85,959.67     $ 31,916.31  

 

F-72

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

   

#Jordan
LeBron
Signof

theTimes

    #Jordan
Magic
LeBronTriple
AutoJersey
    #JoshAllen
GoldBGS9.5
    #Justin
Herbert
Hidden
TreasureRPA
    #KAWHI
BASKET
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,050.00       930.30       1,050.00       1,015.00       2,040.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,050.00       930.30       1,050.00       1,015.00       2,040.00  
TOTAL CURRENT ASSETS   $ 2,100.00     $ 1,860.60     $ 2,100.00     $ 2,030.00     $ 4,080.00  
                                         
Other Assets                                        
Collectable Assets     76,097.99       -       30,200.00       32,723.36       16,410.62  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ 76,097.99     $ -     $ 30,200.00     $ 32,723.36     $ 16,410.62  
                                         
TOTAL ASSETS   $ 78,197.99     $ 1,860.60     $ 32,300.00     $ 34,753.36     $ 20,490.62  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,050.00       -       1,050.00       1,015.00       2,040.00  
TOTAL CURRENT LIABILITIES   $ 1,050.00     $ -     $ 1,050.00     $ 1,015.00     $ 2,040.00  
                                         
TOTAL LIABILITIES   $ 1,050.00     $ -     $ 1,050.00     $ 1,015.00     $ 2,040.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 171,000.00     $ 131,900.00     $ 31,250.00     $ 64,850.00     $ 71,610.00  
Membership Distributions     -       (130,000.00 )     -       -       -  
Retained Equity     -       -       -       -       (11,131.20 )
Net Income / (loss)     (93,852.01 )     (39.40 )     -       (31,111.64 )     (42,028.18 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 77,147.99     $ 1,860.60     $ 31,250.00     $ 33,738.36     $ 18,450.62  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 78,197.99     $ 1,860.60     $ 32,300.00     $ 34,753.36     $ 20,490.62  

 

F-73

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

   

#KOBEREEBOK
IVERSON

RETROS

    #KOUFAX
1955
PSA8.5
    #KOUFAX55
PSA9
    #Kareem
Points
RecordBall
   

#Kevin
Durant

HSJersey

 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,020.00       1,270.00       900.00       850.00       885.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,020.00       1,270.00       900.00       850.00       885.00  
TOTAL CURRENT ASSETS   $ 2,040.00     $ 2,540.00     $ 1,800.00     $ 1,700.00     $ 1,770.00  
                                         
Other Assets                                        
Collectable Assets     26,854.30       -       392,099.96       128,040.12       117,813.00  
Deferred Tax Asset     -       -       -       54,308.00       -  
Deferred Tax Asset V/A     -       -       -       (54,308.00 )     -  
TOTAL OTHER ASSETS   $ 26,854.30     $ -     $ 392,099.96     $ 128,040.12     $ 117,813.00  
                                         
TOTAL ASSETS   $ 28,894.30     $ 2,540.00     $ 393,899.96     $ 129,740.12     $ 119,583.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,020.00       -       900.00       850.00       885.00  
TOTAL CURRENT LIABILITIES   $ 1,020.00     $ -     $ 900.00     $ 850.00     $ 885.00  
                                         
TOTAL LIABILITIES   $ 1,020.00     $ -     $ 900.00     $ 850.00     $ 885.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 92,000.00     $ 37,920.00     $ 497,500.00     $ 392,500.00     $ 227,000.00  
Membership Distributions     -       (100,000.00 )     -       -       -  
Retained Equity     -       64,620.00       -       -       -  
Net Income / (loss)     (64,125.70 )     -       (104,500.04 )     (263,609.88 )     (108,302.00 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 27,874.30     $ 2,540.00     $ 392,999.96     $ 128,890.12     $ 118,698.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY   $ 28,894.30     $ 2,540.00     $ 393,899.96     $ 129,740.12     $ 119,583.00  

 

F-74

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Kobe
1997
AirBallGame
UsedShoes
    #KobeBlack
History
MonthFinal
SeasonShoes
    #KobeBryant
2001WarmUp
Jacket
    #KobeBryant
FirstWhite
#24Jersey
    #KobeBryant
Rookie
Sneakers
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     400.00       1,005.00       995.00       550.00       1,005.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     400.00       1,005.00       995.00       550.00       1,005.00  
TOTAL CURRENT ASSETS   $ 800.00     $ 2,010.00     $ 1,990.00     $ 1,100.00     $ 2,010.00  
                                         
Other Assets                                        
Collectable Assets     131,900.00       48,153.50       73,454.06       324,874.19       -  
Deferred Tax Asset     -       5,889.00       28,277.00       -       -  
Deferred Tax Asset V/A     -       (5,889.00 )     (28,277.00 )     -       -  
TOTAL OTHER ASSETS   $ 131,900.00     $ 48,153.50     $ 73,454.06     $ 324,874.19     $ -  
                                         
TOTAL ASSETS   $ 132,700.00     $ 50,163.50     $ 75,444.06     $ 325,974.19     $ 2,010.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     400.00       1,005.00       995.00       550.00       -  
TOTAL CURRENT LIABILITIES   $ 400.00     $ 1,005.00     $ 995.00     $ 550.00     $ -  
                                         
TOTAL LIABILITIES   $ 400.00     $ 1,005.00     $ 995.00     $ 550.00     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 132,300.00     $ 77,200.00     $ 209,100.00     $ 710,700.00     $ 138,000.00  
Membership Distributions     -       -       -       -       (152,500.00 )
Retained Equity     -       -       -       -       -  
Net Income / (loss)     -       (28,041.50 )     (134,650.94 )     (385,275.81 )     16,510.00  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 132,300.00     $ 49,158.50     $ 74,449.06     $ 325,424.19     $ 2,010.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 132,700.00     $ 50,163.50     $ 75,444.06     $ 325,974.19     $ 2,010.00  

 

F-75

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #KobeBryant
RoyalBlue
Jordan
Sneakers
    #KobeFinal
Season
Sneakers
    #KobeLeBron
JordanMagic
QuadAuto
    #Koufax
PSA8
    #LBJ
Exquisite
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     985.00       1,010.00       1,010.00       1,090.00       175.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     985.00       1,010.00       1,010.00       1,090.00       175.00  
TOTAL CURRENT ASSETS   $ 1,970.00     $ 2,020.00     $ 2,020.00     $ 2,180.00     $ 350.00  
                                         
Other Assets                                        
Collectable Assets     39,447.50       20,786.62       40,468.92       26,954.76       790,167.09  
Deferred Tax Asset     -       -       17,959.00       3,445.00       -  
Deferred Tax Asset V/A     -       -       (17,959.00 )     (3,445.00 )     -  
TOTAL OTHER ASSETS   $ 39,447.50     $ 20,786.62     $ 40,468.92     $ 26,954.76     $ 790,167.09  
                                         
TOTAL ASSETS   $ 41,417.50     $ 22,806.62     $ 42,488.92     $ 29,134.76     $ 790,517.09  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     985.00       1,010.00       1,010.00       1,090.00       175.00  
TOTAL CURRENT LIABILITIES   $ 985.00     $ 1,010.00     $ 1,010.00     $ 1,090.00     $ 175.00  
                                         
TOTAL LIABILITIES   $ 985.00     $ 1,010.00     $ 1,010.00     $ 1,090.00     $ 175.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 93,001.00     $ 64,800.00     $ 127,000.00     $ 44,450.00     $ 1,387,500.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (52,568.50 )     (43,003.38 )     (85,521.08 )     (16,405.24 )     (597,157.91 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 40,432.50     $ 21,796.62     $ 41,478.92     $ 28,044.76     $ 790,342.09  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 41,417.50     $ 22,806.62     $ 42,488.92     $ 29,134.76     $ 790,517.09  

 

F-76

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #LBJKobe
ToppsBasket
    #LEBRON
BLACK
REFRACTOR
    #LEBRO
NEMBLEMS
OFENDORS
EMENT
   

#LEBRON

MELOW
ADETRIORC

    #LEBRON
ROOKIE
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       1,190.00       2,050.00       884.00       2,523.29  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       1,190.00       2,050.00       884.00       2,273.29  
TOTAL CURRENT ASSETS   $ -     $ 2,380.00     $ 4,100.00     $ 1,768.00     $ 4,796.58  
                                         
Other Assets                                        
Collectable Assets     9,334.79       79,994.06       61,067.99       90,758.62       -  
Deferred Tax Asset     1,568.00       -       -       -       -  
Deferred Tax Asset V/A     (1,568.00 )     -       -       -       -  
TOTAL OTHER ASSETS   $ 9,334.79     $ 79,994.06     $ 61,067.99     $ 90,758.62     $ -  
                                         
TOTAL ASSETS   $ 9,334.79     $ 82,374.06     $ 65,167.99     $ 92,526.62     $ 4,796.58  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,190.00       2,050.00       884.00       -  
TOTAL CURRENT LIABILITIES   $ -     $ 1,190.00     $ 2,050.00     $ 884.00     $ -  
                                         
TOTAL LIABILITIES   $ -     $ 1,190.00     $ 2,050.00     $ 884.00     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 16,800.00     $ 136,050.00     $ 221,000.00     $ 379,120.00     $ 51,100.00  
Membership Distributions     -       -       -       -       (75,000.00 )
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (7,465.21 )     (54,865.94 )     (157,882.01 )     (287,477.38 )     28,696.58  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 9,334.79     $ 81,184.06     $ 63,117.99     $ 91,642.62     $ 4,796.58  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 9,334.79     $ 82,374.06     $ 65,167.99     $ 92,526.62     $ 4,796.58  

 

F-77

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #LEBRON
ULTIMATE
    #LUKADONCICGU
ROOKIE
SNEAKERS
    #LeBron
BlackDiamond
    #LeBron
Credentials
    #LeBronMelo
Bosh2008
TripleLogoMan
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,115.00       985.00       -       -       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,115.00       985.00       -       -       -  
TOTAL CURRENT ASSETS   $ 2,230.00     $ 1,970.00     $ -     $ -     $ -  
                                         
Other Assets                                        
Collectable Assets     66,010.14       -       32,380.15       44,761.73       77,570.28  
Deferred Tax Asset     -       -       -       31,760.00       -  
Deferred Tax Asset V/A     -       -       -       (31,760.00 )     -  
TOTAL OTHER ASSETS   $ 66,010.14     $ -     $ 32,380.15     $ 44,761.73     $ 77,570.28  
                                         
TOTAL ASSETS   $ 68,240.14     $ 1,970.00     $ 32,380.15     $ 44,761.73     $ 77,570.28  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       6,451.00       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,115.00       -       -       -       -  
TOTAL CURRENT LIABILITIES   $ 1,115.00     $ 6,451.00     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 1,115.00     $ 6,451.00     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 185,950.00     $ 87,250.00     $ 78,750.00     $ 196,000.00     $ 309,750.00  
Membership Distributions     -       (115,000.00 )     -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (118,824.86 )     23,269.00       (46,369.85 )     (151,238.27 )     (232,179.72 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 67,125.14     $ (4,481.00 )   $ 32,380.15     $ 44,761.73     $ 77,570.28  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 68,240.14     $ 1,970.00     $ 32,380.15     $ 44,761.73     $ 77,570.28  

 

F-78

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #LeBron
MeloDual
Logoman
    #LeBron
RookieShoes
    #LouGehrig
RCPhoto
    #Luka
Rookie
Jersey
    #Luka
White
Sparkle
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     650.00       1,075.00       1,012.60       810.00       655.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     650.00       1,075.00       1,012.60       810.00       655.00  
TOTAL CURRENT ASSETS   $ 1,300.00     $ 2,150.00     $ 2,025.20     $ 1,620.00     $ 1,310.00  
                                         
Other Assets                                        
Collectable Assets     383,791.85       356,284.41       47,422.41       360,272.33       280,515.99  
Deferred Tax Asset     -       22,815.00       870.00       -       -  
Deferred Tax Asset V/A     -       (22,815.00 )     (870.00 )     -       -  
TOTAL OTHER ASSETS   $ 383,791.85     $ 356,284.41     $ 47,422.41     $ 360,272.33     $ 280,515.99  
                                         
TOTAL ASSETS   $ 385,091.85     $ 358,434.41     $ 49,447.61     $ 361,892.33     $ 281,825.99  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     650.00       1,075.00       1,012.60       810.00       655.00  
TOTAL CURRENT LIABILITIES   $ 650.00     $ 1,075.00     $ 1,012.60     $ 810.00     $ 655.00  
                                         
TOTAL LIABILITIES   $ 650.00     $ 1,075.00     $ 1,012.60     $ 810.00     $ 655.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 1,110,000.00     $ 466,000.00     $ 54,260.00     $ 522,250.00     $ 721,000.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (725,558.15 )     (108,640.59 )     (5,824.99 )     (161,167.67 )     (439,829.01 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 384,441.85     $ 357,359.41     $ 48,435.01     $ 361,082.33     $ 281,170.99  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 385,091.85     $ 358,434.41     $ 49,447.61     $ 361,892.33     $ 281,825.99  

 

F-79

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #MAGIC
BIRDDRJ
    #MAGIC
BIRDDRJ
PSA8BASKET
    #MAGICBIRD
LOGOMAN
    #MAHOMES
EMERAL
DRPA
BGS9
    #MAHOMES
ROOKIE
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,930.00       1,091.00       1,120.00       1,235.00       4,792.11  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,930.00       1,091.00       1,120.00       1,235.00       4,417.11  
TOTAL CURRENT ASSETS   $ 3,860.00     $ 2,182.00     $ 2,240.00     $ 2,470.00     $ 9,209.22  
                                         
Other Assets                                        
Collectable Assets     -       6,794.42       222,042.40       -       -  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ -     $ 6,794.42     $ 222,042.40     $ -     $ -  
                                         
TOTAL ASSETS   $ 3,860.00     $ 8,976.42     $ 224,282.40     $ 2,470.00     $ 9,209.22  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,091.00       1,120.00       -       -  
TOTAL CURRENT LIABILITIES   $ -     $ 1,091.00     $ 1,120.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ -     $ 1,091.00     $ 1,120.00     $ -     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 355,280.00     $ 28,160.00     $ 512,800.00     $ 82,340.00     $ 136,575.00  
Membership Distributions     (720,000.00 )     -       -       (115,000.00 )     (182,500.00 )
Retained Equity     368,580.00       -       -       -       55,134.22  
Net Income / (loss)     -       (20,274.58 )     (289,637.60 )     35,130.00       -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 3,860.00     $ 7,885.42     $ 223,162.40     $ 2,470.00     $ 9,209.22  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 3,860.00     $ 8,976.42     $ 224,282.40     $ 2,470.00     $ 9,209.22  

 

F-80

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #MANTLE
1952
BOWMAN
PSA8
    #MANTLE
1952
TOPPSPSA8
    #MANTLE
1956
PSA8
BASKET
    #MANTLE
1960
PSA9
    #MANTLE52
TOPPSPSA7
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       1,470.00       1,080.50       1,080.50       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       1,470.00       1,080.50       1,080.50       -  
TOTAL CURRENT ASSETS   $ -     $ 2,940.00     $ 2,161.00     $ 2,161.00     $ -  
                                         
Other Assets                                        
Collectable Assets     15,600.00       497,330.00       28,594.50       41,189.50       316,000.00  
Deferred Tax Asset     -       -       -       -       781.00  
Deferred Tax Asset V/A     -       -       -       -       (781.00 )
TOTAL OTHER ASSETS   $ 15,600.00     $ 497,330.00     $ 28,594.50     $ 41,189.50     $ 316,000.00  
                                         
TOTAL ASSETS   $ 15,600.00     $ 500,270.00     $ 30,755.50     $ 43,350.50     $ 316,000.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       1,470.00       1,080.50       1,080.50       -  
TOTAL CURRENT LIABILITIES   $ -     $ 1,470.00     $ 1,080.50     $ 1,080.50     $ -  
                                         
TOTAL LIABILITIES   $ -     $ 1,470.00     $ 1,080.50     $ 1,080.50     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 15,600.00     $ 498,800.00     $ 29,675.00     $ 42,270.00     $ 316,000.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     -       -       -       -       -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 15,600.00     $ 498,800.00     $ 29,675.00     $ 42,270.00     $ 316,000.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 15,600.00     $ 500,270.00     $ 30,755.50     $ 43,350.50     $ 316,000.00  

 

F-81

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #MANTLE54
BOWMAN
BASKET
    #MANTLE
MINT1953
    #MARINO
1984ROOKIE
CARDBGS10
BASKET
    #MARINO
MANNING
FAVRE
JERSEYS
    #MAYS
1951
BOWMAN7
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,030.00       5,000.00       -       4,320.40       1,010.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,030.00       -       -       4,320.40       1,010.00  
TOTAL CURRENT ASSETS   $ 2,060.00     $ 5,000.00     $ -     $ 8,640.80     $ 2,020.00  
                                         
Other Assets                                        
Collectable Assets     29,807.29       -       10,286.25       36,429.01       70,153.12  
Deferred Tax Asset     -       -       1,952.00       -       -  
Deferred Tax Asset V/A     -       -       (1,952.00 )     -       -  
TOTAL OTHER ASSETS   $ 29,807.29     $ -     $ 10,286.25     $ 36,429.01     $ 70,153.12  
                                         
TOTAL ASSETS   $ 31,867.29     $ 5,000.00     $ 10,286.25     $ 45,069.81     $ 72,173.12  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,030.00       -       -       4,320.40       1,010.00  
TOTAL CURRENT LIABILITIES   $ 1,030.00     $ -     $ -     $ 4,320.40     $ 1,010.00  
                                         
TOTAL LIABILITIES   $ 1,030.00     $ -     $ -     $ 4,320.40     $ 1,010.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 53,200.00     $ 2,493,000.00     $ 19,580.00     $ 51,940.00     $ 105,000.00  
Membership Distributions     -       (3,100,000.00 )     -       -       -  
Retained Equity     -       612,000.00       -       -       -  
Net Income / (loss)     (22,362.71 )     -       (9,293.75 )     (11,190.59 )     (33,836.88 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 30,837.29     $ 5,000.00     $ 10,286.25     $ 40,749.41     $ 71,163.12  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 31,867.29     $ 5,000.00     $ 10,286.25     $ 45,069.81     $ 72,173.12  

 

F-82

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #MAYS
1951
PHOTO
    #MAYS
1952
PSA8
    #MAYS
1959PSA9
BASKET
    #MAYS1960
PSA9
    #MAY
WEATHERRC
PSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,033.00       960.00       1,062.00       1,604.74       522.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,033.00       960.00       1,062.00       1,604.74       522.50  
TOTAL CURRENT ASSETS   $ 2,066.00     $ 1,920.00     $ 2,124.00     $ 3,209.48     $ 1,045.00  
                                         
Other Assets                                        
Collectable Assets     -       224,984.67       24,394.00       16,608.90       9,457.20  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ -     $ 224,984.67     $ 24,394.00     $ 16,608.90     $ 9,457.20  
                                         
TOTAL ASSETS   $ 2,066.00     $ 226,904.67     $ 26,518.00     $ 19,818.38     $ 10,502.20  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       960.00       1,062.00       1,604.74       522.50  
TOTAL CURRENT LIABILITIES   $ -     $ 960.00     $ 1,062.00     $ 1,604.74     $ 522.50  
                                         
TOTAL LIABILITIES   $ -     $ 960.00     $ 1,062.00     $ 1,604.74     $ 522.50  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 53,210.00     $ 252,750.00     $ 25,456.00     $ 19,140.00     $ 26,270.00  
Membership Distributions     (65,000.00 )     -       -       -       -  
Retained Equity     13,856.00       -       -       -       -  
Net Income / (loss)     -       (26,805.33 )     -       (926.36 )     (16,290.30 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 2,066.00     $ 225,944.67     $ 25,456.00     $ 18,213.64     $ 9,979.70  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 2,066.00     $ 226,904.67     $ 26,518.00     $ 19,818.38     $ 10,502.20  

 

F-83

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #MESSI
ROOKIE
BASKET
    #MIKANRC
PHOTO
    #MLBAllStar
GameTicketRun
Collection
    #MLBHALL
OFFAME
BASEBALL
    #MONTANA
RCPSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,085.00       1,085.00       1,010.00       1,040.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,085.00       1,085.00       1,010.00       1,040.00       -  
TOTAL CURRENT ASSETS   $ 2,170.00     $ 2,170.00     $ 2,020.00     $ 2,080.00     $ -  
                                         
Other Assets                                        
Collectable Assets     27,725.51       -       22,268.75       235,219.25       50,199.30  
Deferred Tax Asset     -       -       5,800.00       -       -  
Deferred Tax Asset V/A     -       -       (5,800.00 )     -       -  
TOTAL OTHER ASSETS   $ 27,725.51     $ -     $ 22,268.75     $ 235,219.25     $ 50,199.30  
                                         
TOTAL ASSETS   $ 29,895.51     $ 2,170.00     $ 24,288.75     $ 237,299.25     $ 50,199.30  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,085.00       -       1,010.00       1,040.00       -  
TOTAL CURRENT LIABILITIES   $ 1,085.00     $ -     $ 1,010.00     $ 1,040.00     $ -  
                                         
TOTAL LIABILITIES   $ 1,085.00     $ -     $ 1,010.00     $ 1,040.00     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 94,460.00     $ 57,500.00     $ 50,900.00     $ 308,400.00     $ 67,320.00  
Membership Distributions     -       (82,500.00 )     -       -       -  
Retained Equity     (17,741.25 )     -       -       -       -  
Net Income / (loss)     (47,908.24 )     27,170.00       (27,621.25 )     (72,140.75 )     (17,120.70 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 28,810.51     $ 2,170.00     $ 23,278.75     $ 236,259.25     $ 50,199.30  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 29,895.51     $ 2,170.00     $ 24,288.75     $ 237,299.25     $ 50,199.30  

 

F-84

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #MOOKIE
BETTS
GLOVE
    #MPJ
Championship
Ticket
    #MagicBirdDr
J1980PSA9
    #Mahomes
Bronze
Basket
    #Mahomes
Immaculate
1of1
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,052.50       1,035.50       1,100.50       975.00       1,010.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,052.50       1,035.50       1,100.50       975.00       1,010.00  
TOTAL CURRENT ASSETS   $ 2,105.00     $ 2,071.00     $ 2,201.00     $ 1,950.00     $ 2,020.00  
                                         
Other Assets                                        
Collectable Assets     17,749.69       2,863.92       15,543.13       98,417.00       113,935.68  
Deferred Tax Asset     -       -       3,424.00       -       -  
Deferred Tax Asset V/A     -       -       (3,424.00 )     -       -  
TOTAL OTHER ASSETS   $ 17,749.69     $ 2,863.92     $ 15,543.13     $ 98,417.00     $ 113,935.68  
                                         
TOTAL ASSETS   $ 19,854.69     $ 4,934.92     $ 17,744.13     $ 100,367.00     $ 115,955.68  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,052.50       1,035.50       1,100.50       975.00       1,010.00  
TOTAL CURRENT LIABILITIES   $ 1,052.50     $ 1,035.50     $ 1,100.50     $ 975.00     $ 1,010.00  
                                         
TOTAL LIABILITIES   $ 1,052.50     $ 1,035.50     $ 1,100.50     $ 975.00     $ 1,010.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 63,110.00     $ 31,450.00     $ 32,950.00     $ 115,000.00     $ 227,000.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (44,307.81 )     (27,550.58 )     (16,306.37 )     (15,608.00 )     (112,054.32 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 18,802.19     $ 3,899.42     $ 16,643.63     $ 99,392.00     $ 114,945.68  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 19,854.69     $ 4,934.92     $ 17,744.13     $ 100,367.00     $ 115,955.68  

 

F-85

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Mahomes
NT1of1
    #Mahomes
NT8.5
    #Mantle1953
Bowman8
Basket
    #Mantle1953
Topps8
    #Mantle1957
ToppsPSA8.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     4,555.00       1,041.20       1,016.00       995.00       1,084.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     4,555.00       1,041.20       1,016.00       995.00       1,084.00  
TOTAL CURRENT ASSETS   $ 9,110.00     $ 2,082.40     $ 2,032.00     $ 1,990.00     $ 2,168.00  
                                         
Other Assets                                        
Collectable Assets     618,966.29       57,778.50       29,931.75       100,771.36       44,444.64  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ 618,966.29     $ 57,778.50     $ 29,931.75     $ 100,771.36     $ 44,444.64  
                                         
TOTAL ASSETS   $ 628,076.29     $ 59,860.90     $ 31,963.75     $ 102,761.36     $ 46,612.64  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     4,555.00       1,041.20       1,016.00       995.00       1,084.00  
TOTAL CURRENT LIABILITIES   $ 4,555.00     $ 1,041.20     $ 1,016.00     $ 995.00     $ 1,084.00  
                                         
TOTAL LIABILITIES   $ 4,555.00     $ 1,041.20     $ 1,016.00     $ 995.00     $ 1,084.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 1,667,500.00     $ 165,900.00     $ 53,000.00     $ 103,500.00     $ 58,300.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       (32,641.05 )     -       -       -  
Net Income / (loss)     (1,043,978.71 )     (74,439.25 )     (22,052.25 )     (1,733.64 )     (12,771.36 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 623,521.29     $ 58,819.70     $ 30,947.75     $ 101,766.36     $ 45,528.64  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 628,076.29     $ 59,860.90     $ 31,963.75     $ 102,761.36     $ 46,612.64  

 

F-86

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Mantle1964
Topps9
    #Mantle1965
Topps9
    #Mantle1966
ToppsPSA9
Basket
    #Mantle1967
Topps9
    #Mantle1968
PSA9Basket
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,038.00       1,250.50       1,040.00       635.50       1,076.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,038.00       1,250.50       1,040.00       685.50       1,076.50  
TOTAL CURRENT ASSETS   $ 2,076.00     $ 2,501.00     $ 2,080.00     $ 1,321.00     $ 2,153.00  
                                         
Other Assets                                        
Collectable Assets     46,882.17       38,699.50       42,225.35       15,610.14       18,979.90  
Deferred Tax Asset     -       1,717.00       -       1,087.00       -  
Deferred Tax Asset V/A     -       (1,717.00 )     -       (1,087.00 )     -  
TOTAL OTHER ASSETS   $ 46,882.17     $ 38,699.50     $ 42,225.35     $ 15,610.14     $ 18,979.90  
                                         
TOTAL ASSETS   $ 48,958.17     $ 41,200.50     $ 44,305.35     $ 16,931.14     $ 21,132.90  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,038.00       1,250.50       1,040.00       635.50       1,076.50  
TOTAL CURRENT LIABILITIES   $ 1,038.00     $ 1,250.50     $ 1,040.00     $ 635.50     $ 1,076.50  
                                         
TOTAL LIABILITIES   $ 1,038.00     $ 1,250.50     $ 1,040.00     $ 635.50     $ 1,076.50  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 51,152.50     $ 39,950.00     $ 45,660.00     $ 21,470.00     $ 38,050.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (3,232.33 )     -       (2,394.65 )     (5,174.36 )     (17,993.60 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 47,920.17     $ 39,950.00     $ 43,265.35     $ 16,295.64     $ 20,056.40  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 48,958.17     $ 41,200.50     $ 44,305.35     $ 16,931.14     $ 21,132.90  

 

F-87

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Mantle1969
Topps9
    #Mantle51
BowmanSGC7
    #Mantle
DebutStub
    #Maris58
ToppsPSA9
    #Mays1956
GrayPSA9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     3,060.00       960.25       1,012.50       1,100.05       1,080.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     3,060.00       960.25       1,012.50       1,100.05       1,080.00  
TOTAL CURRENT ASSETS   $ 6,120.00     $ 1,920.50     $ 2,025.00     $ 2,200.10     $ 2,160.00  
                                         
Other Assets                                        
Collectable Assets     32,340.00       63,718.18       31,513.62       21,348.49       36,162.68  
Deferred Tax Asset     -       4,025.00       17,687.00       -       -  
Deferred Tax Asset V/A     -       (4,025.00 )     (17,687.00 )     -       -  
TOTAL OTHER ASSETS   $ 32,340.00     $ 63,718.18     $ 31,513.62     $ 21,348.49     $ 36,162.68  
                                         
TOTAL ASSETS   $ 38,460.00     $ 65,638.68     $ 33,538.62     $ 23,548.59     $ 38,322.68  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     3,060.00       960.25       1,012.50       1,100.05       1,080.00  
TOTAL CURRENT LIABILITIES   $ 3,060.00     $ 960.25     $ 1,012.50     $ 1,100.05     $ 1,080.00  
                                         
TOTAL LIABILITIES   $ 3,060.00     $ 960.25     $ 1,012.50     $ 1,100.05     $ 1,080.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 35,400.00     $ 83,845.00     $ 118,250.00     $ 29,345.00     $ 59,000.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     -       (19,166.57 )     (85,723.88 )     (6,896.46 )     (21,757.32 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 35,400.00     $ 64,678.43     $ 32,526.12     $ 22,448.54     $ 37,242.68  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 38,460.00     $ 65,638.68     $ 33,538.62     $ 23,548.59     $ 38,322.68  

 

F-88

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #MessiMega
cracks#71
PSA9
    #Michael
PorterJr
Basket
    #Mikan48
Bowman
PSA7
    #NTBBall
WaxBundle
    #NadalNet
ProGlossy
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       -       1,002.50       975.00       1,038.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       -       1,002.50       975.00       1,038.50  
TOTAL CURRENT ASSETS   $ -     $ -     $ 2,005.00     $ 1,950.00     $ 2,077.00  
                                         
Other Assets                                        
Collectable Assets     33,938.73       10,502.03       26,593.75       62,925.38       29,611.50  
Deferred Tax Asset     -       -       -       16,506.00       (84.00 )
Deferred Tax Asset V/A     -       -       -       (16,506.00 )     84.00  
TOTAL OTHER ASSETS   $ 33,938.73     $ 10,502.03     $ 26,593.75     $ 62,925.38     $ 29,611.50  
                                         
TOTAL ASSETS   $ 33,938.73     $ 10,502.03     $ 28,598.75     $ 64,875.38     $ 31,688.50  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       -       1,002.50       975.00       1,038.50  
TOTAL CURRENT LIABILITIES   $ -     $ -     $ 1,002.50     $ 975.00     $ 1,038.50  
                                         
TOTAL LIABILITIES   $ -     $ -     $ 1,002.50     $ 975.00     $ 1,038.50  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 90,000.00     $ 31,065.00     $ 42,551.00     $ 142,500.00     $ 30,650.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (56,061.27 )     (20,562.97 )     (14,954.75 )     (78,599.62 )     -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 33,938.73     $ 10,502.03     $ 27,596.25     $ 63,900.38     $ 30,650.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 33,938.73     $ 10,502.03     $ 28,598.75     $ 64,875.38     $ 31,688.50  

 

F-89

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #NegroLeague
Legendary
CutsBasket
    #NolanRyan
1968
Milton
BradleyPSA9
    #NolanRyan
1968
ToppsPSA8.5
    #OVECHKIN
THECUP
BGS8.5
    #OZZIE
SMITHRC
BGS9.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     995.00       1,030.00       1,061.50       1,070.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     995.00       1,030.00       1,061.50       1,070.00       -  
TOTAL CURRENT ASSETS   $ 1,990.00     $ 2,060.00     $ 2,123.00     $ 2,140.00     $ -  
                                         
Other Assets                                        
Collectable Assets     32,197.73       126,190.08       23,788.50       -       20,700.90  
Deferred Tax Asset     -       8,954.00       (53.00 )     -       -  
Deferred Tax Asset V/A     -       (8,954.00 )     53.00       -       -  
TOTAL OTHER ASSETS   $ 32,197.73     $ 126,190.08     $ 23,788.50     $ -     $ 20,700.90  
                                         
TOTAL ASSETS   $ 34,187.73     $ 128,250.08     $ 25,911.50     $ 2,140.00     $ 20,700.90  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     995.00       1,030.00       1,061.50       -       -  
TOTAL CURRENT LIABILITIES   $ 995.00     $ 1,030.00     $ 1,061.50     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 995.00     $ 1,030.00     $ 1,061.50     $ -     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 92,800.00     $ 172,500.00     $ 24,850.00     $ 42,250.00     $ 74,710.00  
Membership Distributions     -       -       -       (55,000.00 )     -  
Retained Equity     -       -       -       14,890.00       -  
Net Income / (loss)     (59,607.27 )     (45,279.92 )     -       -       (54,009.10 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 33,192.73     $ 127,220.08     $ 24,850.00     $ 2,140.00     $ 20,700.90  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 34,187.73     $ 128,250.08     $ 25,911.50     $ 2,140.00     $ 20,700.90  

 

F-90

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Orange
Dominguez
    #OscarRobertson
Cincinnati
RoyalsJersey
    #OttoGraham1950
BowmanPSA9
    #Ovechkin
SPAuthBasket9.5
    #Ovechkin
TheCupBGS
GemMint9.5
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     3,028.80       915.00       1,011.50       1,290.10       830.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     3,028.80       915.00       1,011.50       1,290.10       830.00  
TOTAL CURRENT ASSETS   $ 6,057.60     $ 1,830.00     $ 2,023.00     $ 2,580.20     $ 1,660.00  
                                         
Other Assets                                        
Collectable Assets     16,800.00       -       -       24,619.36       321,901.37  
Deferred Tax Asset     -       -       -       1,359.00       30,611.00  
Deferred Tax Asset V/A     -       -       -       (1,359.00 )     (30,611.00 )
TOTAL OTHER ASSETS   $ 16,800.00     $ -     $ -     $ 24,619.36     $ 321,901.37  
                                         
TOTAL ASSETS   $ 22,857.60     $ 1,830.00     $ 2,023.00     $ 27,199.56     $ 323,561.37  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       9,414.00       5,488.00       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     3,028.80       -       -       1,290.10       830.00  
TOTAL CURRENT LIABILITIES   $ 3,028.80     $ 9,414.00     $ 5,488.00     $ 1,290.10     $ 830.00  
                                         
TOTAL LIABILITIES   $ 3,028.80     $ 9,414.00     $ 5,488.00     $ 1,290.10     $ 830.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 38,395.00     $ 286,000.00     $ 45,890.00     $ 32,380.00     $ 468,500.00  
Membership Distributions     -       (320,000.00 )     (70,000.00 )     -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (18,566.20 )     26,416.00       20,645.00       (6,470.54 )     (145,768.63 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 19,828.80     $ (7,584.00 )   $ (3,465.00 )   $ 25,909.46     $ 322,731.37  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 22,857.60     $ 1,830.00     $ 2,023.00     $ 27,199.56     $ 323,561.37  

 

F-91

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #PaulMolitor
1978ToppsPSA10
    #PaulPierce
2010AS
GJersey
    #Pele1958
AmericanaPSA3
    #Peyton
Manning
MVPHelmet
    #RICKEY
HENDERSONRC
PSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,017.50       1,025.50       1,002.50       955.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,017.50       1,025.50       1,002.50       955.00       -  
TOTAL CURRENT ASSETS   $ 2,035.00     $ 2,051.00     $ 2,005.00     $ 1,910.00     $ -  
                                         
Other Assets                                        
Collectable Assets     34,036.56       4,088.50       76,224.03       170,290.26       93,535.49  
Deferred Tax Asset     3,193.00       -       10,398.00       -       -  
Deferred Tax Asset V/A     (3,193.00 )     -       (10,398.00 )     -       -  
TOTAL OTHER ASSETS   $ 34,036.56     $ 4,088.50     $ 76,224.03     $ 170,290.26     $ 93,535.49  
                                         
TOTAL ASSETS   $ 36,071.56     $ 6,139.50     $ 78,229.03     $ 172,200.26     $ 93,535.49  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,017.50       1,025.50       1,002.50       955.00       -  
TOTAL CURRENT LIABILITIES   $ 1,017.50     $ 1,025.50     $ 1,002.50     $ 955.00     $ -  
                                         
TOTAL LIABILITIES   $ 1,017.50     $ 1,025.50     $ 1,002.50     $ 955.00     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 53,990.00     $ 31,450.00     $ 126,740.00     $ 190,020.00     $ 152,200.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (18,935.94 )     (26,336.00 )     (49,513.47 )     (18,774.74 )     (58,664.51 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 35,054.06     $ 5,114.00     $ 77,226.53     $ 171,245.26     $ 93,535.49  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 36,071.56     $ 6,139.50     $ 78,229.03     $ 172,200.26     $ 93,535.49  

 

F-92

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #RODGERS
PLAYOFF
CONTENDER
SGREEN
    #RONALDO2002
PANINIFUTEBOL
STICKERSPSA10
    #RONALDO2003
PANINIMEGA
CRAQUESPSA10
    #RUTHGEHRIG
BALL
    #RipkenRookie
Jersey&Card
Basket
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,042.50       965.00       875.00       1,868.28       956.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,042.50       965.00       875.00       1,508.28       956.50  
TOTAL CURRENT ASSETS   $ 2,085.00     $ 1,930.00     $ 1,750.00     $ 3,376.56     $ 1,913.00  
                                         
Other Assets                                        
Collectable Assets     -       64,685.70       153,739.53       71,751.72       122,973.33  
Deferred Tax Asset     -       9,943.00       34,120.00       -       7,375.00  
Deferred Tax Asset V/A     -       (9,943.00 )     (34,120.00 )     -       (7,375.00 )
TOTAL OTHER ASSETS   $ -     $ 64,685.70     $ 153,739.53     $ 71,751.72     $ 122,973.33  
                                         
TOTAL ASSETS   $ 2,085.00     $ 66,615.70     $ 155,489.53     $ 75,128.28     $ 124,886.33  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       965.00       875.00       1,508.28       956.50  
TOTAL CURRENT LIABILITIES   $ -     $ 965.00     $ 875.00     $ 1,508.28     $ 956.50  
                                         
TOTAL LIABILITIES   $ -     $ 965.00     $ 875.00     $ 1,508.28     $ 956.50  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 20,949.00     $ 115,500.00     $ 325,590.00     $ 73,620.00     $ 159,400.00  
Membership Distributions     (30,000.00 )     -       -       -       -  
Retained Equity     11,136.00       -       -       -       -  
Net Income / (loss)     -       (49,849.30 )     (170,975.47 )     -       (35,470.17 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 2,085.00     $ 65,650.70     $ 154,614.53     $ 73,620.00     $ 123,929.83  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 2,085.00     $ 66,615.70     $ 155,489.53     $ 75,128.28     $ 124,886.33  

 

F-93

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Roy
Campanella1949
BowmanPSA9
    #Ruth1914
Baltimore
NewsSGC3
    #Ruth33
GoudeySGC8
    #Sadaharu
OhBat
    #SandyKoufax1956
ToppsGray
BackPSA9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     -       2,180.60       1,390.00       1,037.50       267.50  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       2,180.60       1,390.00       1,037.50       267.50  
TOTAL CURRENT ASSETS   $ -     $ 4,361.20     $ 2,780.00     $ 2,075.00     $ 535.00  
                                         
Other Assets                                        
Collectable Assets     38,500.00       64,359.40       140,860.00       19,032.06       30,877.90  
Deferred Tax Asset     4,851.00       -       -       -       1,038.00  
Deferred Tax Asset V/A     (4,851.00 )     -       -       -       (1,038.00 )
TOTAL OTHER ASSETS   $ 38,500.00     $ 64,359.40     $ 140,860.00     $ 19,032.06     $ 30,877.90  
                                         
TOTAL ASSETS   $ 38,500.00     $ 68,720.60     $ 143,640.00     $ 21,107.06     $ 31,412.90  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     -       2,180.60       1,390.00       1,037.50       267.50  
TOTAL CURRENT LIABILITIES   $ -     $ 2,180.60     $ 1,390.00     $ 1,037.50     $ 267.50  
                                         
TOTAL LIABILITIES   $ -     $ 2,180.60     $ 1,390.00     $ 1,037.50     $ 267.50  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 61,600.00     $ 66,540.00     $ 142,250.00     $ 25,850.00     $ 36,090.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (23,100.00 )     -       -       (5,780.44 )     (4,944.60 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 38,500.00     $ 66,540.00     $ 142,250.00     $ 20,069.56     $ 31,145.40  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 38,500.00     $ 68,720.60     $ 143,640.00     $ 21,107.06     $ 31,412.90  

 

F-94

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Satchel
Paige48
LeafSGC30
    #Seager
Orange
Refractor
Basket
    #Serena03
NetProPSA
10Basket
    #ShoelessJoe
Jackson1915
PSA8
    #StephCurry
Sneakers
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,057.45       1,140.00       1,017.50       1,227.50       990.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,052.45       1,140.00       1,017.50       1,227.50       990.00  
TOTAL CURRENT ASSETS   $ 2,109.90     $ 2,280.00     $ 2,035.00     $ 2,455.00     $ 1,980.00  
                                         
Other Assets                                        
Collectable Assets     23,804.62       -       17,782.50       44,656.83       -  
Deferred Tax Asset     -       -       -       11,354.00       -  
Deferred Tax Asset V/A     -       -       -       (11,354.00 )     -  
TOTAL OTHER ASSETS   $ 23,804.62     $ -     $ 17,782.50     $ 44,656.83     $ -  
                                         
TOTAL ASSETS   $ 25,914.52     $ 2,280.00     $ 19,817.50     $ 47,111.83     $ 1,980.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,057.45       -       1,017.50       1,227.50       -  
TOTAL CURRENT LIABILITIES   $ 1,057.45     $ -     $ 1,017.50     $ 1,227.50     $ -  
                                         
TOTAL LIABILITIES   $ 1,057.45     $ -     $ 1,017.50     $ 1,227.50     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 37,050.00     $ 16,880.00     $ 18,800.00     $ 99,950.00     $ 82,000.00  
Membership Distributions     -       (3,500.00 )     -       -       (110,000.00 )
Retained Equity     -       -       -       -       29,980.00  
Net Income / (loss)     (12,192.93 )     (11,100.00 )     -       (54,065.67 )     -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 24,857.07     $ 2,280.00     $ 18,800.00     $ 45,884.33     $ 1,980.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 25,914.52     $ 2,280.00     $ 19,817.50     $ 47,111.83     $ 1,980.00  

 

F-95

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #TATIS
BOWMAN
BLACKLABEL
    #TATUM
FLAWLESS10
    #TED
WILLIAMS1939
PLAYBALL
    #TIGER
PUTTER
    #TIGER
SIFORKIDS
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,650.00       1,090.00       1,080.00       1,217.50       1,115.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,650.00       1,090.00       1,080.00       1,217.50       1,115.00  
TOTAL CURRENT ASSETS   $ 3,300.00     $ 2,180.00     $ 2,160.00     $ 2,435.00     $ 2,230.00  
                                         
Other Assets                                        
Collectable Assets     44,878.75       -       32,880.00       214,642.50       23,785.00  
Deferred Tax Asset     -       -       -       -       -  
Deferred Tax Asset V/A     -       -       -       -       -  
TOTAL OTHER ASSETS   $ 44,878.75     $ -     $ 32,880.00     $ 214,642.50     $ 23,785.00  
                                         
TOTAL ASSETS   $ 48,178.75     $ 2,180.00     $ 35,040.00     $ 217,077.50     $ 26,015.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,650.00       -       1,080.00       1,217.50       1,115.00  
TOTAL CURRENT LIABILITIES   $ 1,650.00     $ -     $ 1,080.00     $ 1,217.50     $ 1,115.00  
                                         
TOTAL LIABILITIES   $ 1,650.00     $ -     $ 1,080.00     $ 1,217.50     $ 1,115.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 223,000.00     $ 47,600.00     $ 33,960.00     $ 215,860.00     $ 24,900.00  
Membership Distributions     -       (100,000.00 )     -       -       -  
Retained Equity     (22,135.00 )     -       -       -       -  
Net Income / (loss)     (154,336.25 )     54,580.00       -       -       -  
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 46,528.75     $ 2,180.00     $ 33,960.00     $ 215,860.00     $ 24,900.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 48,178.75     $ 2,180.00     $ 35,040.00     $ 217,077.50     $ 26,015.00  

 

F-96

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #TIGER
SPAUTHENTIC
BGS9.5
    #TRAEYOUNG
FLAWLESS
BGS9
    #TYSONRC
BGS9BASKET
    #Tatum
Flawless
GoldBGS9.5
    #TheRock
Bumble
BeePSA10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,085.00       1,050.00       -       1,115.00       1,050.00  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,085.00       1,050.00       -       1,115.00       1,050.00  
TOTAL CURRENT ASSETS   $ 2,170.00     $ 2,100.00     $ -     $ 2,230.00     $ 2,100.00  
                                         
Other Assets                                        
Collectable Assets     14,625.76       6,537.05       17,592.04       42,000.00       20,485.00  
Deferred Tax Asset     -       -       -       3,441.00       -  
Deferred Tax Asset V/A     -       -       -       (3,441.00 )     -  
TOTAL OTHER ASSETS   $ 14,625.76     $ 6,537.05     $ 17,592.04     $ 42,000.00     $ 20,485.00  
                                         
TOTAL ASSETS   $ 16,795.76     $ 8,637.05     $ 17,592.04     $ 44,230.00     $ 22,585.00  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,085.00       1,050.00       -       1,115.00       1,050.00  
TOTAL CURRENT LIABILITIES   $ 1,085.00     $ 1,050.00     $ -     $ 1,115.00     $ 1,050.00  
                                         
TOTAL LIABILITIES   $ 1,085.00     $ 1,050.00     $ -     $ 1,115.00     $ 1,050.00  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 36,900.00     $ 15,840.00     $ 58,900.00     $ 60,000.00     $ 48,200.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (21,189.24 )     (8,252.95 )     (41,307.96 )     (16,885.00 )     (26,665.00 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 15,710.76     $ 7,587.05     $ 17,592.04     $ 43,115.00     $ 21,535.00  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 16,795.76     $ 8,637.05     $ 17,592.04     $ 44,230.00     $ 22,585.00  

 

F-97

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Tiger1st
EventStub
    #TigerWoods
DebutTicket
    #TimDuncan
PMGGreen
    #TraeYoung
FlawlessGreen
BGS9
    #Trevor
LawrenceLeaf
Basket
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     999.50       990.00       930.00       -       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     999.50       990.00       930.00       -       -  
TOTAL CURRENT ASSETS   $ 1,999.00     $ 1,980.00     $ 1,860.00     $ -     $ -  
                                         
Other Assets                                        
Collectable Assets     28,188.28       37,866.81       226,570.00       15,875.00       4,579.27  
Deferred Tax Asset     13,642.00       9,354.00       -       -       -  
Deferred Tax Asset V/A     (13,642.00 )     (9,354.00 )     -       -       -  
TOTAL OTHER ASSETS   $ 28,188.28     $ 37,866.81     $ 226,570.00     $ 15,875.00     $ 4,579.27  
                                         
TOTAL ASSETS   $ 30,187.28     $ 39,846.81     $ 228,430.00     $ 15,875.00     $ 4,579.27  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     999.50       990.00       930.00       -       -  
TOTAL CURRENT LIABILITIES   $ 999.50     $ 990.00     $ 930.00     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 999.50     $ 990.00     $ 930.00     $ -     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 94,950.00     $ 83,400.00     $ 227,500.00     $ 24,840.00     $ 11,300.00  
Membership Distributions     -       -       -       -       -  
Retained Equity     -       -       -       -       -  
Net Income / (loss)     (65,762.22 )     (44,543.19 )     -       (8,965.00 )     (6,720.73 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 29,187.78     $ 38,856.81     $ 227,500.00     $ 15,875.00     $ 4,579.27  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 30,187.28     $ 39,846.81     $ 228,430.00     $ 15,875.00     $ 4,579.27  

 

F-98

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Trout
Finest
Super
fractor
    #UNITAS1965
JERSEY
    #Unitas
PSA8
    #WILTCHAMBER
LAIN61PSA9
    #Warren
Spahn1948
LeafPSA9
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     1,100.00       1,100.00       -       1,149.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     1,100.00       1,100.00       -       1,149.00       -  
TOTAL CURRENT ASSETS   $ 2,200.00     $ 2,200.00     $ -     $ 2,298.00     $ -  
                                         
Other Assets                                        
Collectable Assets     114,628.01       165,900.00       12,595.33       -       51,436.45  
Deferred Tax Asset     -       -       -       -       8,676.00  
Deferred Tax Asset V/A     -       -       -       -       (8,676.00 )
TOTAL OTHER ASSETS   $ 114,628.01     $ 165,900.00     $ 12,595.33     $ -     $ 51,436.45  
                                         
TOTAL ASSETS   $ 116,828.01     $ 168,100.00     $ 12,595.33     $ 2,298.00     $ 51,436.45  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     1,100.00       1,100.00       -       -       -  
TOTAL CURRENT LIABILITIES   $ 1,100.00     $ 1,100.00     $ -     $ -     $ -  
                                         
TOTAL LIABILITIES   $ 1,100.00     $ 1,100.00     $ -     $ -     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 282,500.00     $ 167,000.00     $ 21,200.00     $ 207,400.00     $ 92,750.00  
Membership Distributions     -       -       -       (350,000.00 )     -  
Retained Equity     -       -       -       144,898.00       -  
Net Income / (loss)     (166,771.99 )     -       (8,604.67 )     -       (41,313.55 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 115,728.01     $ 167,000.00     $ 12,595.33     $ 2,298.00     $ 51,436.45  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 116,828.01     $ 168,100.00     $ 12,595.33     $ 2,298.00     $ 51,436.45  

 

F-99

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    #Wilt
Chamberlain1961
FleerRCPSA9
    #YASTRZEMSKIR
C9BASKET
    #YaoDuncanDirk
TripleLogoman
    #ZION
RPABGS9
    #ZionPrizms
BlueBGS10
 
ASSETS                                        
Current Assets                                        
Cash   $ -     $ -     $ -     $ -     $ -  
Other Receivables     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Due from Related Parties     0.50       1,048.00       3,190.00       2,050.00       -  
Due from Affiliate     -       -       -       -       -  
Reserve - Asset     -       1,048.00       3,190.00       2,050.00       -  
TOTAL CURRENT ASSETS   $ 0.50     $ 2,096.00     $ 6,380.00     $ 4,100.00     $ -  
                                         
Other Assets                                        
Collectable Assets     289,383.23       -       49,162.50       52,430.25       11,242.12  
Deferred Tax Asset     13,989.00       -       23,866.00       -       -  
Deferred Tax Asset V/A     (13,989.00 )     -       (23,866.00 )     -       -  
TOTAL OTHER ASSETS   $ 289,383.23     $ -     $ 49,162.50     $ 52,430.25     $ 11,242.12  
                                         
TOTAL ASSETS   $ 289,383.73     $ 2,096.00     $ 55,542.50     $ 56,530.25     $ 11,242.12  
                                         
LIABILITIES AND MEMBERS’ EQUITY                                        
CURRENT LIABILITIES                                         
Consignment Liabilities   $ -     $ -     $ -     $ -     $ -  
Sale Payout Liabilities     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliates     -       -       -       -       -  
Other Current Liabilities     0.50       -       3,190.00       2,050.00       -  
TOTAL CURRENT LIABILITIES   $ 0.50     $ -     $ 3,190.00     $ 2,050.00     $ -  
                                         
TOTAL LIABILITIES   $ 0.50     $ -     $ 3,190.00     $ 2,050.00     $ -  
                                         
MEMBERS’ EQUITY/(DEFICIT)                                        
Membership Contributions   $ 355,999.50     $ 41,970.00     $ 171,000.00     $ 133,720.00     $ 31,560.00  
Membership Distributions     -       (36,000.00 )     -       -       -  
Retained Equity     -       -       -       (21,593.88 )     -  
Net Income / (loss)     (66,616.27 )     (3,874.00 )     (118,647.50 )     (57,645.87 )     (20,317.88 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ 289,383.23     $ 2,096.00     $ 52,352.50     $ 54,480.25     $ 11,242.12  
                                         
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 289,383.73     $ 2,096.00     $ 55,542.50     $ 56,530.25     $ 11,242.12  

 

F-100

 

 

Collectable Sports Assets, LLC

Consolidated Balance Sheets as of

December 31, 2022

 

    CSA     Consolidated  
ASSETS                
Current Assets                
Cash   $ 490,459.91     $ 490,459.91  
Other Receivables     -       -  
Prepaid Consignments     -       -  
Due from Related Parties     (297,966.40 )     -  
Due from Affiliate     1,592,803.50       1,592,803.50  
Reserve - Asset     -       273,644.57  
TOTAL CURRENT ASSETS   $ 1,785,297.01     $ 2,356,907.98  
                 
Other Assets                
Collectable Assets     -       20,536,240.87  
Deferred Tax Asset     -       707,573.00  
Deferred Tax Asset V/A     -       (707,573.00 )
TOTAL OTHER ASSETS   $ -     $ 20,536,240.87  
                 
TOTAL ASSETS   $ 1,785,297.01     $ 22,893,148.85  
                 
LIABILITIES AND MEMBERS’ EQUITY                
CURRENT LIABILITIES                 
Consignment Liabilities   $ -     $ -  
Sale Payout Liabilities     -       -  
Taxes Payable     -       21,353.00  
Due to Affiliates     1,786,727.64       1,786,727.64  
Other Current Liabilities     -       253,354.24  
TOTAL CURRENT LIABILITIES   $ 1,786,727.64     $ 2,061,434.88  
                 
TOTAL LIABILITIES   $ 1,786,727.64     $ 2,061,434.88  
                 
MEMBERS’ EQUITY/(DEFICIT)                
Membership Contributions   $ -     $ 39,615,796.50  
Membership Distributions     -       (7,764,500.00 )
Retained Equity     (1,259.26 )     1,593,786.59  
Net Income / (loss)     (171.37 )     (12,613,369.12 )
TOTAL MEMBERS’ EQUITY/(DEFICIT)   $ (1,430.63 )   $ 20,831,713.97  
                 
TOTAL LIABILITIES AND MEMBERS’ EQUITY    $ 1,785,297.01     $ 22,893,148.85  

 

F-101

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #03EXQUISITE
BOX
    #03TOPPS
CHROME
WAX
    #18-19BASKET
BALLGROWTH
BASKET
    #1909E95S
GCSET
    #1959TOPPSBASE
BALLSET
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ 1,273     $ 924     $ 2,109     $ 5,603  
Other Professional Fees     -       63       33       179       2,533  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       1,337       957       2,288       8,136  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       (6,939 )     (14,671 )     (7,339 )     (4,839 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     9,817       (1,785 )     (4,536 )     (1,785 )     (5,138 )
Valuation Allowance     (9,817 )     1,785       4,536       1,785       5,138  
Total Other Income     -       (6,939 )     (14,671 )     (7,339 )     (4,839 )
Impairment Loss on Series     23,835       -       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense     -                                  
Total Other Expense     23,835       -       -       -       -  
Net Income/(Loss)   $ (23,835 )   $ (8,276 )   $ (15,628 )   $ (9,627 )   $ (12,975 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.81 )   $ (3.40 )   $ (6.99 )   $ (1.30 )   $ (1.52 )
Weighted Average Membership Interests     8,475       2,435       2,236       7,410       8,555  

 

F-102

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #1964KOUFAX
JERSEY
    #1969TOPPS
BASKET
BALLSET
    #1980Topps
Basketball
Wax
    #1986WAX     #2000PLAYOFF
CONTENDERS
WAX
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ 9,000     $ 3,861     $ -     $ -  
Other Professional Fees     -       8,192       1,054       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       17,192       4,916       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       61,651       (21,265 )     -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     11,877       (9,800 )     3,904       -       3,250  
Valuation Allowance     (11,877 )     9,800       (3,904 )     -       (3,250 )
Total Other Income     -       61,651       (21,265 )     -       -  
Impairment Loss on Series     53,158       -       -       73,730       15,474  
Income Tax Expense Current Year     -       3,990       -       -       -  
Other Expense                                        
Total Other Expense     53,158       3,990       -       73,730       15,474  
Net Income/(Loss)   $ (53,158 )   $ 40,469     $ (26,180 )   $ (73,730 )   $ (15,474 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.21 )   $ 6.63     $ (3.51 )   $ (9.49 )   $ (6.28 )
Weighted Average Membership Interests     43,850       6,102       7,462       7,770       2,465  

 

F-103

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #48LeafRuth
SGC8
    #49Bowman
JackieAuto
    #86Auto
FleerSet
    #96Skybox
E-X2000Wax
    #AARON1954
PSA8.5
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ -     $ -     $ 7,554  
Other Professional Fees     -       -       -       -       7,847  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       -       -       15,401  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       65,000  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     7,507       -       -       2,471       2,100  
Valuation Allowance     (7,507 )     -       -       (2,471 )     (2,100 )
Total Other Income     -       -       -       -       65,000  
Impairment Loss on Series     27,104       -       -       11,764       -  
Income Tax Expense Current Year     -       -       -       -       12,649  
Other Expense                                        
Total Other Expense     27,104       -       -       11,764       12,649  
Net Income/(Loss)   $ (27,104 )   $ -     $ -     $ (11,764 )   $ 36,950  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.50 )   $ -     $ -     $ (3.66 )   $ 2.97  
Weighted Average Membership Interests     10,850       7,720       11,000       3,217       12,440  

 

F-104

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #ACUNA
GOLD9.5
    #ALIW
BCBELT
    #ALKALINE
1954
TOPPSPSA9
    #ANDRE&HULK
WRESTLING
BASKET
    #ANDRETHE
GIANT
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 1,916     $ -     $ 4,168     $ 6,959     $ -  
Other Professional Fees     146       -       1,256       2,417       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     2,063       -       5,424       9,376       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (2,329 )     -       15,325       16,434       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (318 )     8,332       (4,135 )     (16,306 )     2,245  
Valuation Allowance     318       (8,332 )     4,135       16,306       (2,245 )
Total Other Income     (2,329 )     -       15,325       16,434       -  
Impairment Loss on Series     -       39,677       -       -       273  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       39,677       -       -       273  
Net Income/(Loss)   $ (4,392 )   $ (39,677 )   $ 9,901     $ 7,059     $ (273 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.80 )   $ (0.92 )   $ 2.33     $ 0.56     $ (0.09 )
Weighted Average Membership Interests     5,501       43,200       4,255       12,644       2,972  

 

F-105

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #AaronDecade
Basket
    #AcunaBowman
10Basket
    #AlexRodriguez09
WSUniform
    #AliRookie
CardBVG8
    #BANKS1954
PSA9
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 6,000     $ 4,221     $ -     $ -     $ -  
Other Professional Fees     3,309       782       -       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     9,309       5,003       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (5,127 )     (7,407 )     -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (2,743 )     (12,762 )     6,983       8,106       -  
Valuation Allowance     2,743       12,762       (6,983 )     (8,106 )     -  
Total Other Income     (5,127 )     (7,407 )     -       -       -  
Impairment Loss on Series     -       -       33,254       1,868       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       33,254       1,868       -  
Net Income/(Loss)   $ (14,435 )   $ (12,410 )   $ (33,254 )   $ (1,868 )   $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.67 )   $ (1.20 )   $ (3.01 )   $ (0.31 )   $ -  
Weighted Average Membership Interests     8,652       10,350       11,043       6,070       3,677  

 

F-106

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #BETTSGOLD
REFRACTOR
BASKET
    #BRADYPLAYOFF
CONTENDERS
BASKET
    #BRADY
REEBOKF
LAWLESS
    #BRADY
ROOKIE
    #BabeRuth
BowsOutPhoto
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 2,923     $ -     $ -     $ -     $ -  
Other Professional Fees     355       -       -       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     3,278       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (28,815 )     -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (2,359 )     11,728       -       2,896       2,186  
Valuation Allowance     2,359       (11,728 )     -       (2,896 )     (2,186 )
Total Other Income     (28,815 )     -       -       -       -  
Impairment Loss on Series     -       58,974       -       13,793       10,408  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense             -       -       -       -  
Total Other Expense     -       58,974       -       13,793       10,408  
Net Income/(Loss)   $ (32,094 )   $ (58,974 )   $ -     $ (13,793 )   $ (10,408 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (5.00 )   $ (3.16 )   $ -     $ (2.31 )   $ (0.99 )
Weighted Average Membership Interests     6,424       18,660       4,067       5,971       10,516  

 

F-107

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Bellinger
Orange
BGS9.5
    #BettsBlue
Refractor
Basket
    #BobbyOrr
BruinsJersey
    #Brady01
TicketBooklet
    #Brady2000
SPXSpectrum
BGS9.5
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 491     $ 874     $ -     $ 953     $ -  
Other Professional Fees     14       29       -       39       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     504       904       -       992       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (2,171 )     (198 )     96,016       3,311       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (4,260 )     (5,333 )     (26,102 )     (1,734 )     49,158  
Valuation Allowance     4,260       5,333       26,102       1,734       (49,158 )
Total Other Income     (2,171 )     (198 )     96,016       3,311       -  
Impairment Loss on Series     -       -       -       -       234,085  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       -       234,085  
Net Income/(Loss)   $ (2,675 )   $ (1,101 )   $ 96,016     $ 2,319     $ (234,085 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.96 )   $ (0.33 )   $ 2.24     $ 1.93     $ (4.15 )
Weighted Average Membership Interests     2,780       3,385       42,900       1,199       56,350  

 

F-108

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Brady
Bowman10
    #Brady
Championship
Ticket
    #Brady
DebutTicket
    #CHAMBERLAIN
HSUNIFORM
    #CHAMBERLAIN
PHILAJERSEY59-60
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 1,420     $ -     $ 2,047     $ -     $ 15,325  
Other Professional Fees     79       -       263       -       106,305  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     1,499       -       2,310       -       121,631  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (6,349 )     -       (48,855 )     -       353,489  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (1,714 )     502,569       (10,296 )     (1,714 )     -  
Valuation Allowance     1,714       (502,569 )     10,296       1,714       -  
Total Other Income     (6,349 )     -       (48,855 )     -       353,489  
Impairment Loss on Series     -       670,353       -       -       -  
Income Tax Expense Current Year     -       -       -       -       57,115  
Other Expense                             -          
Total Other Expense     -       670,353       -       -       57,115  
Net Income/(Loss)   $ (7,848 )   $ (670,353 )   $ (51,165 )   $ -     $ 174,743  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.50 )   $ (2.90 )   $ (4.42 )   $ -     $ 1.31  
Weighted Average Membership Interests     3,140       231,200       11,575       13,000       133,500  

 

F-109

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #CLEMENTE
1955PSA8
    #CLEMENTE
WHITE&GRAY
BASKET
    #COBBMINTE98     #COBBVINTAGE
T206PHOTO
    #CROSBY
THECUP
BASKET
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 7,244     $ 8,951     $ 9,000     $ 2,673     $ -  
Other Professional Fees     2,656       4,439       10,452       294       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     9,900       13,390       19,452       2,966       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (17,637 )     28,364       (33,511 )     (13,744 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     816       (9,774 )     (10,095 )     (2,697 )     26,100  
Valuation Allowance     (816 )     9,774       10,095       2,697       (26,100 )
Total Other Income     (17,637 )     28,364       (33,511 )     (13,744 )     -  
Impairment Loss on Series     -       -       -       -       66,699  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       -       66,699  
Net Income/(Loss)   $ (27,537 )   $ 14,973     $ (52,964 )   $ (16,710 )   $ (66,699 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (3.28 )   $ 1.30     $ (1.71 )   $ (3.08 )   $ (3.14 )
Weighted Average Membership Interests     8,400       11,475       30,950       5,426       21,270  

 

F-110

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #CURRY
BASKET
    #CURRYRP
ABGS9.5
    #CassiusClaySony
ListonUPIType1
    #CharlesBarkley
SunsJersey
    #ChicagoBulls
DynastyHardwood
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ 542     $ -     $ -  
Other Professional Fees     -       -       17       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       559       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       (19,000 )     -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       395       61,431  
Valuation Allowance     -       -       -       (395 )     (61,431 )
Total Other Income     -       -       (19,000 )     -       -  
Impairment Loss on Series     -       -       -       1,883       70,448  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense     -       -       -                  
Total Other Expense     -       -       -       1,883       70,448  
Net Income/(Loss)   $ -     $ -     $ (19,559 )   $ (1,883 )   $ (70,448 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ -     $ (7.84 )   $ (0.06 )   $ (0.96 )
Weighted Average Membership Interests     2,033       50,150       2,495       31,980       73,250  

 

F-111

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #ChrisBoshGame
WornRaptors
Sneakers
    #Clemente
65-68Bat
    #Cristiano
RonaldoRC1of1
    #CrosbyWinter
ClassicSkates
    #CurryGold
ToppsPSA10
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ 4,158     $ -     $ 731     $ -  
Other Professional Fees     -       757       -       23       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       4,915       -       754       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       3,065       -       (8,056 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     2,878       -       41,258       (1,070 )     2,520  
Valuation Allowance     (2,878 )     -       (41,258 )     1,070       (2,520 )
Total Other Income     -       3,065       -       (8,056 )     -  
Impairment Loss on Series     1,434       -       23,274       -       12,002  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense             -                       -  
Total Other Expense     1,434       -       23,274       -       12,002  
Net Income/(Loss)   $ (1,434 )   $ (1,851 )   $ (23,274 )   $ (8,810 )   $ (12,002 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.40 )   $ (0.29 )   $ (0.44 )   $ (4.61 )   $ (3.75 )
Weighted Average Membership Interests     3,630       6,345       53,250       1,910       3,200  

 

F-112

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #DIMAGGIO
1933BAT
    #DONCIC
BLUEPSA10
    #DURANT
CHROMEREFR
ACTORPSA10
    #DWADE
ULTIMATE
    #DaveBing
Signed50
GreatestNBAPlay
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 4,279     $ 1,628     $ 822     $ 1,088     $ -  
Other Professional Fees     806       104       26       46       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     5,085       1,733       848       1,134       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (24,014 )     (16,295 )     (4,994 )     (5,286 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (6,274 )     (6,792 )     (516 )     (6,126 )     2,867  
Valuation Allowance     6,274       6,792       516       6,126       (2,867 )
Total Other Income     (24,014 )     (16,295 )     (4,994 )     (5,286 )     -  
Impairment Loss on Series     -       -       -       -       13,652  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       -       13,652  
Net Income/(Loss)   $ (29,099 )   $ (18,027 )   $ (5,841 )   $ (6,420 )   $ (13,652 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.98 )   $ (2.79 )   $ (4.46 )   $ (1.46 )   $ (1.28 )
Weighted Average Membership Interests     9,755       6,470       1,310       4,409       10,651  

 

F-113

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Devers
Superfractor
    #Donovan
Mitchell
NT9.5
    #Durant07-08
Exquisite
Limited
LogosBGS9.5
    #ELWAY1984
ROOKIE
CARDPSA10
BASKET
    #EMMITT
SMITH
10KJERSEY
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ 1,040     $ -     $ 1,564     $ -  
Other Professional Fees     -       31       -       96       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       1,071       -       1,661       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       (10,114 )     -       (3,578 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       (2,341 )     -       (3,486 )     2,781  
Valuation Allowance     -       2,341       -       3,486       (2,781 )
Total Other Income     -       (10,114 )     -       (3,578 )     -  
Impairment Loss on Series     -       -       -       -       4,916  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       -       4,916  
Net Income/(Loss)   $ -     $ (11,185 )   $ -     $ (5,239 )   $ (4,916 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (3.58 )   $ -     $ (1.68 )   $ (0.81 )
Weighted Average Membership Interests     3,720       3,125       22,277       3,125       6,050  

 

F-114

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #EMMITT
SMITHMVP
BASKET
    #EddiePlank
T206PSA4
    #EmbiidFirst
50PointGame
Jersey
    #Erling
Haaland
PSA10Basket
    #Eruzione
1980
MiracleOnIce
GoldJersey
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ -     $ 614     $ 6,322  
Other Professional Fees     -       -       -       14       1,644  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       -       629       7,966  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       (10,369 )     286,586  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     10,229       14,462       247       -       (48,551 )
Valuation Allowance     (10,229 )     (14,462 )     (247 )     -       48,551  
Total Other Income     -       -       -       (10,369 )     286,586  
Impairment Loss on Series     5,180       3,347       1,177       -       -  
Income Tax Expense Current Year     -       -       -       -       2,454  
Other Expense                                        
Total Other Expense     5,180       3,347       1,177       -       2,454  
Net Income/(Loss)   $ (5,180 )   $ (3,347 )   $ (1,177 )   $ (10,997 )   $ 276,166  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.89 )   $ (0.05 )   $ (0.30 )   $ (7.55 )   $ 3.90  
Weighted Average Membership Interests     5,850       63,640       3,942       1,456       70,800  

 

F-115

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #FRANK
ROBINSON1957
PSA9BASKET
    #FRANK
ROBINSON
500HRBAT
    #GIANNIS
GOLD
IMMACULATE
    #GIANNISRPA     #GLEYBER
TORRES
ORANGE9.5
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ -     $ -     $ 281  
Other Professional Fees     -       -       -       -       3  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       -       -       284  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       (832 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       8,653       -       (3,472 )
Valuation Allowance     -       -       (8,653 )     -       3,472  
Total Other Income     -       -       -       -       (832 )
Impairment Loss on Series     -       -       30,876       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       30,876       -       -  
Net Income/(Loss)   $ -     $ -     $ (30,876 )   $ -     $ (1,116 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ -     $ (6.03 )   $ -     $ (0.51 )
Weighted Average Membership Interests     7,878       17,450       5,120       11,898       2,194  

 

F-116

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #GRETZKY
OPEE
CHEE1979
    #GRIFFEY89
UPPERDECK
SGCGOLD
    #GaryCarter
1975PSA10
Basket
    #Giannis48
PointGame
Sneakers
    #Gretzky
1979
Topps9
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ 469     $ 4,094     $ -     $ -  
Other Professional Fees     -       18       732       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       487       4,826       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       (3,895 )     (6,825 )     -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     2,427       (1,872 )     -       2,986       7,794  
Valuation Allowance     (2,427 )     1,872       -       (2,986 )     (7,794 )
Total Other Income     -       (3,895 )     (6,825 )     -       -  
Impairment Loss on Series     11,558       -       -       6,852       37,115  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     11,558       -       -       6,852       37,115  
Net Income/(Loss)   $ (11,558 )   $ (4,383 )   $ (11,651 )   $ (6,852 )   $ (37,115 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.63 )   $ (2.52 )   $ (2.99 )   $ (1.31 )   $ (3.13 )
Weighted Average Membership Interests     7,078       1,736       3,900       5,240       11,876  

 

F-117

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Gretzky1981
SportsIllustrated
CoverCGC9.4
    #HARMONKILLE
BREW1955
TOPPSPSA9
    #HamiltonChrome
OrangeSapphire
    #HonusWagner
1910PSA5
    #JACKIE
ROBINSON
AUTOBAT
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 2,853     $ 3,089     $ -     $ 6,000     $ -  
Other Professional Fees     537       640       -       4,500       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     3,390       3,729       -       10,500       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (9,000 )     2,205       -       (10,680 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       (3,936 )     235       171       -  
Valuation Allowance     -       3,936       (235 )     (171 )     -  
Total Other Income     (9,000 )     2,205       -       (10,680 )     -  
Impairment Loss on Series     -       -       1,121       -       35,184  
Income Tax Expense Current Year     -       -       -       26       -  
Other Expense                                        
Total Other Expense     -       -       1,121       26       35,184  
Net Income/(Loss)   $ (12,390 )   $ (1,524 )   $ (1,121 )   $ (21,206 )   $ (35,184 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (3.30 )   $ (0.35 )   $ (0.19 )   $ (2.11 )   $ (19.36 )
Weighted Average Membership Interests     3,750       4,394       6,000       10,068       1,817  

 

F-118

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #JETERFOILRC
BASKETBGS9.5
    #JORDAN85
NIKEBASKET
    #JORDAN
EXQUISITEBGS8
    #JORDAN
PSA10
    #JORDAN
ROOKIE
JERSEY
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 1,186     $ -     $ -     $ -     $ -  
Other Professional Fees     54       -       -       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     1,240       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (12,313 )     -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (16,897 )     -       11,925       -       9,655  
Valuation Allowance     16,897       -       (11,925 )     -       (9,655 )
Total Other Income     (12,313 )     -       -       -       -  
Impairment Loss on Series     -       -       15,239       -       86,577  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       15,239       -       86,577  
Net Income/(Loss)   $ (13,554 )   $ -     $ (15,239 )   $ -     $ (86,577 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.31 )   $ -     $ (1.87 )   $ -     $ (3.51 )
Weighted Average Membership Interests     10,335       14,153       8,130       10,087       24,650  

 

F-119

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #JORDANSIGNED
PROFESSIONAL
BAT
    #Jackie
Leaf3.5
    #JackieRobinson
1952Topps
PSA8.5
    #JackieRobinson
53Topps8
    #JimmieFoxx
1938Bat
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 2,227     $ 2,809     $ -     $ 3,535     $ 9,000  
Other Professional Fees     200       171       -       533       4,506  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     2,428       2,980       -       4,068       13,506  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     8,548       (6,136 )     -       (26,770 )     16,241  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (8,003 )     (4,058 )     65,982       (168 )     (4,774 )
Valuation Allowance     8,003       4,058       (65,982 )     168       4,774  
Total Other Income     8,548       (6,136 )     -       (26,770 )     16,241  
Impairment Loss on Series     -       -       314,202       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       314,202       -       -  
Net Income/(Loss)   $ 6,121     $ (9,116 )   $ (314,202 )   $ (30,838 )   $ 2,734  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ 1.16     $ (1.08 )   $ (5.45 )   $ (4.17 )   $ 0.28  
Weighted Average Membership Interests     5,290       8,440       57,605       7,400       9,860  

 

F-120

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #JokicRefractor
1of1
    #Jordan86
FleerBGS9.5
Basket
    #JordanExquisite
8.5Flashback
    #JordanFleer
86SGC10
    #JordanLe
BronMagic
TripleSigs
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 1,128     $ -     $ -     $ 5,848     $ 3,006  
Other Professional Fees     45       -       -       2,814       377  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     1,173       -       -       8,663       3,383  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (9,404 )     -       -       (23,995 )     (6,222 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (1,073 )     2,615       10,526       (24,433 )     (11,735 )
Valuation Allowance     1,073       (2,615 )     (10,526 )     24,433       11,735  
Total Other Income     (9,404 )     -       -       (23,995 )     (6,222 )
Impairment Loss on Series     -       12,454       50,125       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       12,454       50,125       -       -  
Net Income/(Loss)   $ (10,577 )   $ (12,454 )   $ (50,125 )   $ (32,657 )   $ (9,605 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (4.39 )   $ (0.43 )   $ (2.87 )   $ (1.63 )   $ (1.11 )
Weighted Average Membership Interests     2,411       28,710       17,455       20,090       8,675  

 

F-121

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #JordanLe
BronSign
oftheTimes
    #JordanMagicLe
BronTriple
AutoJersey
    #JoshAllen
GoldBGS9.5
    #JustinHerbert
Hidden
TreasureRPA
    #KAWHI
BASKET
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ -     $ -     $ 757  
Other Professional Fees     -       -       -       -       22  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       -       -       779  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       (9,179 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     25,464       -       -       10,851       (10,407 )
Valuation Allowance     (25,464 )     -       -       (10,851 )     10,407  
Total Other Income     -       -       -       -       (9,179 )
Impairment Loss on Series     27,406       -       -       20,564       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     27,406       -       -       20,564       -  
Net Income/(Loss)   $ (27,406 )   $ -     $ -     $ (20,564 )   $ (9,958 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.60 )   $ -     $ -     $ (1.59 )   $ (4.17 )
Weighted Average Membership Interests     17,100       25,690       3,125       12,970       2,387  

 

F-122

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #KOBEREEBOK
IVERSONRETROS
    #KOUFAX
1955PSA8.5
    #KOUFAX
55PSA9
    #KareemPoints
RecordBall
    #KevinDurant
HSJersey
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ -     $ -     $ -  
Other Professional Fees     -       -       -       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     14,728       -       56,643       16,778       35,566  
Valuation Allowance     (14,728 )     -       (56,643 )     (16,778 )     (35,566 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     6,011       -       185,228       79,898       61,063  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     6,011       -       185,228       79,898       61,063  
Net Income/(Loss)   $ (6,011 )   $ -     $ (185,228 )   $ (79,898 )   $ (61,063 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.52 )   $ -     $ (3.72 )   $ (2.04 )   $ (2.69 )
Weighted Average Membership Interests     11,500       3,792       49,750       39,250       22,700  

 

F-123

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Kobe1997
AirBallGame
UsedShoes
    #KobeBlack
HistoryMonth
FinalSeasonShoes
    #KobeBryant
2001Warm
UpJacket
    #KobeBryant
FirstWhite
#24Jersey
    #KobeBryant
RookieSneakers
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 6,000     $ -     $ -     $ -     $ -  
Other Professional Fees     -       -       -       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     6,000       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (31,500 )     -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       3,334       -       113,193       -  
Valuation Allowance     -       (3,334 )     -       (113,193 )     -  
Total Other Income     (31,500 )     -       -       -       -  
Impairment Loss on Series     -       15,874       -       160,256       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       15,874       -       160,256       -  
Net Income/(Loss)   $ (37,500 )   $ (15,874 )   $ -     $ (160,256 )   $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.99 )   $ (2.06 )   $ -     $ (1.13 )   $ -  
Weighted Average Membership Interests     12,540       7,720       20,910       142,140       13,800  

 

F-124

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #KobeBryant
RoyalBlue
JordanSneakers
    #KobeFinal
SeasonSneakers
    #KobeLeBron
JordanMagic
QuadAuto
    #Koufax
PSA8
    #LBJ
Exquisite
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ 4,277     $ 3,089     $ 9,000  
Other Professional Fees     -       -       1,333       640       18,000  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       5,610       3,729       27,000  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       (2,059 )     (1,005 )     (429,992 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     16,116       9,213       (17,959 )     (3,445 )     (125,403 )
Valuation Allowance     (16,116 )     (9,213 )     17,959       3,445       125,403  
Total Other Income     -       -       (2,059 )     (1,005 )     (429,992 )
Impairment Loss on Series     24,178       867       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     24,178       867       -       -       -  
Net Income/(Loss)   $ (24,178 )   $ (867 )   $ (7,669 )   $ (4,734 )   $ (456,992 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.60 )   $ (0.13 )   $ (0.30 )   $ (1.06 )   $ (3.29 )
Weighted Average Membership Interests     9,300       6,480       25,400       4,445       138,750  

 

F-125

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #LBJKobe
ToppsBasket
    #LEBRON
BLACK
REFRACTOR
    #LEBRON
EMBLEMSOF
ENDORSEMENT
    #LEBRON
MELOW
ADETRIORC
    #LEBRON
ROOKIE
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 1,171     $ -     $ -     $ -     $ -  
Other Professional Fees     60       -       -       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     1,231       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (3,180 )     -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (1,568 )     22,198       39,465       61,833       -  
Valuation Allowance     1,568       (22,198 )     (39,465 )     (61,833 )     -  
Total Other Income     (3,180 )     -       -       -       -  
Impairment Loss on Series     -       50,836       45,045       43,369       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       50,836       45,045       43,369       -  
Net Income/(Loss)   $ (4,411 )   $ (50,836 )   $ (45,045 )   $ (43,369 )   $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.38 )   $ (3.74 )   $ (4.08 )   $ (1.14 )   $ -  
Weighted Average Membership Interests     1,850       13,605       11,050       37,912       2,044  

 

F-126

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #LEBRON
ULTIMATE
    #LUKADONCICGU
ROOKIE
SNEAKERS
    #LeBron
BlackDiamond
    #LeBron
Credentials
    #LeBronMelo
Bosh2008
TripleLogoMan
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ 1,936     $ -     $ -  
Other Professional Fees     -       -       149       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       2,085       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       (18,480 )     -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     28,942       -       (8,698 )     1,848       56,917  
Valuation Allowance     (28,942 )     -       8,698       (1,848 )     (56,917 )
Total Other Income     -       -       (18,480 )     -       -  
Impairment Loss on Series     26,496       -       -       8,800       38,852  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     26,496       -       -       8,800       38,852  
Net Income/(Loss)   $ (26,496 )   $ -     $ (20,565 )   $ (8,800 )   $ (38,852 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.42 )   $ -     $ (1.31 )   $ (0.24 )   $ (0.63 )
Weighted Average Membership Interests     18,595       8,725       15,750       36,950       61,950  

 

F-127

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #LeBron
MeloDual
Logoman
    #LeBron
RookieShoes
    #LouGehrig
RCPhoto
    #Luka
Rookie
Jersey
    #Luka
White
Sparkle
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ 3,204     $ -     $ -  
Other Professional Fees     -       -       694       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       3,898       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       (20,421 )     -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     204,791       49,824       (870 )     67,043       113,121  
Valuation Allowance     (204,791 )     (49,824 )     870       (67,043 )     (113,121 )
Total Other Income     -       -       (20,421 )     -       -  
Impairment Loss on Series     299,640       237,258       -       158,087       103,841  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     299,640       237,258       -       158,087       103,841  
Net Income/(Loss)   $ (299,640 )   $ (237,258 )   $ (24,319 )   $ (158,087 )   $ (103,841 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.70 )   $ (2.55 )   $ (4.48 )   $ (3.03 )   $ (1.44 )
Weighted Average Membership Interests     111,000       93,200       5,426       52,225       72,100  

 

F-128

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MAGIC
BIRDDRJ
    #MAGIC
BIRDDRJ
PSA8BASKET
    #MAGICBIRD
LOGOMAN
    #MAHOMES
EMERAL
DRPA
BGS9
    #MAHOMES
ROOKIE
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ 772     $ -     $ -     $ -  
Other Professional Fees     -       23       -       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       795       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       (403 )     -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       (4,006 )     96,856       -       -  
Valuation Allowance     -       4,006       (96,856 )     -       -  
Total Other Income     -       (403 )     -       -       -  
Impairment Loss on Series     -       -       183,582       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       183,582       -       -  
Net Income/(Loss)   $ -     $ (1,198 )   $ (183,582 )   $ -     $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (0.43 )   $ (3.58 )   $ -     $ -  
Weighted Average Membership Interests     4,441       2,816       51,280       4,117       9,080  

 

F-129

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MANTLE
1952
BOWMAN
PSA8
    #MANTLE
1952
TOPPSPSA8
    #MANTLE
1956
PSA8
BASKET
    #MANTLE
1960
PSA9
    #MANTLE52
TOPPSPSA7
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 2,877     $ -     $ 4,390     $ 5,476     $ -  
Other Professional Fees     343       -       610       1,719       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     3,220       -       5,000       7,195       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     5,869       -       (2,514 )     16,391       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       (2,520 )     536       -       11,766  
Valuation Allowance     -       2,520       (536 )     -       (11,766 )
Total Other Income     5,869       -       (2,514 )     16,391       -  
Impairment Loss on Series     -       -       -       -       56,029  
Income Tax Expense Current Year     -       -       -       1,281       -  
Other Expense                                     -  
Total Other Expense     -       -       -       1,281       56,029  
Net Income/(Loss)   $ 2,649     $ -     $ (7,514 )   $ 7,916     $ (56,029 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ 2.55     $ -     $ (1.27 )   $ 1.87     $ (1.77 )
Weighted Average Membership Interests     1,040       49,880       5,935       4,227       31,600  

 

F-130

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MANTLE54
BOWMAN
BASKET
    #MANTLE
MINT1953
    #MARINO
1984ROOKIE
CARDBGS10
BASKET
    #MARINO
MANNING
FAVRE
JERSEYS
    #MAYS
1951
BOWMAN7
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 4,922     $ -     $ 1,468     $ -     $ -  
Other Professional Fees     1,097       -       130       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     6,019       -       1,598       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     11,349       -       366       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (4,066 )     -       1,952       4,283       12,283  
Valuation Allowance     4,066       -       (1,952 )     (4,283 )     (12,283 )
Total Other Income     11,349       -       366       -       -  
Impairment Loss on Series     -       -       -       13,705       28,651  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       13,705       28,651  
Net Income/(Loss)   $ 5,330     $ -     $ (1,232 )   $ (13,705 )   $ (28,651 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ 1.00     $ -     $ (0.32 )   $ (2.64 )   $ (2.73 )
Weighted Average Membership Interests     5,320       100,000       3,900       5,194       10,500  

 

F-131

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MAYS
1951
PHOTO
    #MAYS
1952
PSA8
    #MAYS
1959PSA9
BASKET
    #MAYS1960
PSA9
    #MAY
WEATHERRC
PSA10
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ 3,271     $ 2,371     $ 682  
Other Professional Fees     -       -       509       228       18  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       3,780       2,599       700  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       4,668       2,321       (4,271 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       26,643       305       (63 )     (3,421 )
Valuation Allowance     -       (26,643 )     (305 )     63       3,421  
Total Other Income     -       -       4,668       2,321       (4,271 )
Impairment Loss on Series     -       100,068       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       100,068       -       -       -  
Net Income/(Loss)   $ -     $ (100,068 )   $ 888     $ (278 )   $ (4,970 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (3.96 )   $ 0.17     $ (0.03 )   $ (0.95 )
Weighted Average Membership Interests     5,321       25,275       5,091       9,633       5,254  

 

F-132

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MESSI
ROOKIE
BASKET
    #MIKANRC
PHOTO
    #MLBAllStar
GameTicketRun
Collection
    #MLBHALL
OFFAME
BASEBALL
    #MONTANA
RCPSA10
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 2,118     $ -     $ -     $ -     $ 5,722  
Other Professional Fees     132       -       -       -       1,538  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     2,250       -       -       -       7,260  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (15,390 )     -       -       -       (1,799 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (13,786 )     -       2,659       26,820       (3,018 )
Valuation Allowance     13,786       -       (2,659 )     (26,820 )     3,018  
Total Other Income     (15,390 )     -       -       -       (1,799 )
Impairment Loss on Series     -       -       12,661       79,574       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       12,661       79,574       -  
Net Income/(Loss)   $ (17,640 )   $ -     $ (12,661 )   $ (79,574 )   $ (9,059 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.87 )   $ -     $ (2.49 )   $ (2.58 )   $ (1.35 )
Weighted Average Membership Interests     9,446       5,750       5,090       30,840       6,732  

 

F-133

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MOOKIE
BETTS
GLOVE
    #MPJ
Championship
Ticket
    #MagicBirdDr
J1980PSA9
    #Mahomes
Bronze
Basket
    #Mahomes
Immaculate
1of1
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 2,033     $ -     $ 2,668     $ 1,954     $ -  
Other Professional Fees     166       -       334       152       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     2,198       -       3,002       2,106       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (2,042 )     -       568       (83,402 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (9,305 )     7,241       (3,424 )     (8,698 )     33,362  
Valuation Allowance     9,305       (7,241 )     3,424       8,698       (33,362 )
Total Other Income     (2,042 )     -       568       (83,402 )     -  
Impairment Loss on Series     -       859       -       -       46,813  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       859       -       -       46,813  
Net Income/(Loss)   $ (4,240 )   $ (859 )   $ (2,434 )   $ (85,508 )   $ (46,813 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.67 )   $ (0.27 )   $ (0.37 )   $ (3.72 )   $ (2.06 )
Weighted Average Membership Interests     6,311       3,145       6,590       23,000       22,700  

 

F-134

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Mahomes
NT1of1
    #Mahomes
NT8.5
    #Mantle1953
Bowman8
Basket
    #Mantle1953
Topps8
    #Mantle1957
ToppsPSA8.5
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ 3,763     $ 3,975     $ -     $ 4,749  
Other Professional Fees     -       609       686       -       1,014  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       4,373       4,661       -       5,763  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       (27,587 )     2,159       -       (4,941 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     272,827       (24,236 )     (4,431 )     9,484       (2,682 )
Valuation Allowance     (272,827 )     24,236       4,431       (9,484 )     2,682  
Total Other Income     -       (27,587 )     2,159       -       (4,941 )
Impairment Loss on Series     306,194       -       -       43,427       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     306,194       -       -       43,427       -  
Net Income/(Loss)   $ (306,194 )   $ (31,960 )   $ (2,502 )   $ (43,427 )   $ (10,704 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.92 )   $ (1.93 )   $ (0.47 )   $ (4.20 )   $ (1.84 )
Weighted Average Membership Interests     333,500       16,590       5,300       10,350       5,830  

 

F-135

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Mantle1964
Topps9
    #Mantle1965
Topps9
    #Mantle1966
ToppsPSA9
Basket
    #Mantle1967
Topps9
    #Mantle1968
PSA9Basket
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 3,789     $ 3,600     $ 4,219     $ 1,884     $ 2,482  
Other Professional Fees     618       1,200       781       220       251  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     4,407       4,800       5,000       2,104       2,734  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (16,464 )     (13,449 )     (7,850 )     (950 )     322  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (679 )     (1,717 )     (503 )     (1,087 )     (3,779 )
Valuation Allowance     679       1,717       503       1,087       3,779  
Total Other Income     (16,464 )     (13,449 )     (7,850 )     (950 )     322  
Impairment Loss on Series     -       -       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       -       -  
Net Income/(Loss)   $ (20,871 )   $ (18,249 )   $ (12,851 )   $ (3,053 )   $ (2,412 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (4.08 )   $ (2.30 )   $ (1.41 )   $ (1.42 )   $ (0.63 )
Weighted Average Membership Interests     5,115       7,950       9,132       2,147       3,805  

 

F-136

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Mantle1969
Topps9
    #Mantle51
BowmanSGC7
    #Mantle
DebutStub
    #Maris58
ToppsPSA9
    #Mays1956
GrayPSA9
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 2,293     $ 4,744     $ -     $ 2,673     $ 4,416  
Other Professional Fees     335       1,697       -       294       864  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     2,627       6,441       -       2,966       5,280  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (11,765 )     (19,819 )     -       (474 )     117  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       (4,025 )     2,715       (1,448 )     (3,519 )
Valuation Allowance     -       4,025       (2,715 )     1,448       3,519  
Total Other Income     (11,765 )     (19,819 )     -       (474 )     117  
Impairment Loss on Series     -       -       12,926       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       12,926       -       -  
Net Income/(Loss)   $ (14,392 )   $ (26,260 )   $ (12,926 )   $ (3,440 )   $ (5,163 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.03 )   $ (1.57 )   $ (1.09 )   $ (0.59 )   $ (0.88 )
Weighted Average Membership Interests     7,080       16,769       11,825       5,869       5,900  

 

F-137

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MessiMega
cracks#71
PSA9
    #Michael
PorterJr
Basket
    #Mikan48
Bowman
PSA7
    #NTBBall
WaxBundle
    #NadalNet
ProGlossy
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ 377     $ 5,448     $ 6,000     $ 1,103  
Other Professional Fees     -       5       972       3,016       72  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       383       6,420       9,016       1,175  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       (7,952 )     6,509       (1,631 )     (20,743 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     11,813       (3,583 )     (3,140 )     (16,506 )     84  
Valuation Allowance     (11,813 )     3,583       3,140       16,506       (84 )
Total Other Income     -       (7,952 )     6,509       (1,631 )     (20,743 )
Impairment Loss on Series     189       -       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                     -  
Total Other Expense     189       -       -       -       -  
Net Income/(Loss)   $ (189 )   $ (8,335 )   $ 89     $ (10,647 )   $ (21,918 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.02 )   $ (1.34 )   $ 0.01     $ (0.75 )   $ (7.15 )
Weighted Average Membership Interests     9,000       6,216       8,510       14,250       3,065  

 

F-138

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #NegroLeague
Legendary
CutsBasket
    #NolanRyan
1968
Milton
BradleyPSA9
    #NolanRyan
1968
ToppsPSA8.5
    #OVECHKIN
THECUP
BGS8.5
    #OZZIE
SMITHRC
BGS9.5
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ 2,162     $ -     $ 1,149  
Other Professional Fees     -       -       295       -       51  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       2,458       -       1,200  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       (6,342 )     -       (12,701 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     13,799       10,216       (53 )     -       (11,342 )
Valuation Allowance     (13,799 )     (10,216 )     53       -       11,342  
Total Other Income     -       -       (6,342 )     -       (12,701 )
Impairment Loss on Series     6,098       48,645       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     6,098       48,645       -       -       -  
Net Income/(Loss)   $ (6,098 )   $ (48,645 )   $ (8,800 )   $ -     $ (13,901 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.66 )   $ (1.41 )   $ (3.54 )   $ -     $ (1.86 )
Weighted Average Membership Interests     9,280       34,500       2,485       4,225       7,471  

 

F-139

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Orange
Dominguez
    #OscarRobertson
Cincinnati
RoyalsJersey
    #OttoGraham1950
BowmanPSA9
    #Ovechkin
SPAuthBasket9.5
    #Ovechkin
TheCupBGS
GemMint9.5
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 1,310     $ -     $ -     $ -     $ -  
Other Professional Fees     67       -       -       -       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     1,377       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (4,591 )     -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (3,899 )     -       -       2,233       42,166  
Valuation Allowance     3,899       -       -       (2,233 )     (42,166 )
Total Other Income     (4,591 )     -       -       -       -  
Impairment Loss on Series     -       -       -       10,632       200,789  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       10,632       200,789  
Net Income/(Loss)   $ (5,968 )   $ -     $ -     $ (10,632 )   $ (200,789 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.55 )   $ -     $ -     $ (3.28 )   $ (4.29 )
Weighted Average Membership Interests     3,840       57,200       4,589       3,238       46,850  

 

F-140

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #PaulMolitor
1978ToppsPSA10
    #PaulPierce
2010AS
GJersey
    #Pele1958
AmericanaPSA3
    #Peyton
Manning
MVPHelmet
    #RICKEY
HENDERSONRC
PSA10
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 3,089     $ -     $ -     $ -     $ 9,000  
Other Professional Fees     640       -       -       -       4,000  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     3,729       -       -       -       13,000  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (8,160 )     -       -       -       (13,535 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (3,193 )     5,531       6,858       23,752       (11,349 )
Valuation Allowance     3,193       (5,531 )     (6,858 )     (23,752 )     11,349  
Total Other Income     (8,160 )     -       -       -       (13,535 )
Impairment Loss on Series     -       -       32,657       94,330       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       32,657       94,330       -  
Net Income/(Loss)   $ (11,889 )   $ -     $ (32,657 )   $ (94,330 )   $ (26,535 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.10 )   $ -     $ (2.58 )   $ (2.48 )   $ (1.74 )
Weighted Average Membership Interests     10,798       6,290       12,674       38,004       15,220  

 

F-141

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #RODGERS
PLAYOFF
CONTENDER
SGREEN
    #RONALDO2002
PANINIFUTEBOL
STICKERSPSA10
    #RONALDO2003
PANINIMEGA
CRAQUESPSA10
    #RUTHGEHRIG
BALL
    #RipkenRookie
Jersey&Card
Basket
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ -     $ 7,670     $ -  
Other Professional Fees     -       -       -       2,076       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       -       9,746       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       (5,270 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       8,096       21,687       -       9,377  
Valuation Allowance     -       (8,096 )     (21,687 )     -       (9,377 )
Total Other Income     -       -       -       (5,270 )     -  
Impairment Loss on Series     -       38,554       103,273       -       44,653  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       38,554       103,273       -       44,653  
Net Income/(Loss)   $ -     $ (38,554 )   $ (103,273 )   $ (15,016 )   $ (44,653 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (3.34 )   $ (3.17 )   $ (7.38 )   $ (2.80 )
Weighted Average Membership Interests     4,188       11,550       32,559       2,035       15,940  

 

F-142

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Roy
Campanella1949
BowmanPSA9
    #Ruth1914
Baltimore
NewsSGC3
    #Ruth33
GoudeySGC8
    #Sadaharu
OhBat
    #SandyKoufax1956
ToppsGray
BackPSA9
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 3,861     $ -     $ -     $ 1,768     $ 3,540  
Other Professional Fees     1,054       -       -       632       867  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     4,915       -       -       2,401       4,407  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (5,731 )     33,959       -       46,380       (1,230 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (4,851 )     -       (786 )     (689 )     1,038  
Valuation Allowance     4,851       -       786       689       (1,038 )
Total Other Income     (5,731 )     33,959       -       46,380       (1,230 )
Impairment Loss on Series     -       -       256       -       -  
Income Tax Expense Current Year     -       -       -       7,256       -  
Other Expense                                        
Total Other Expense     -       -       256       7,256       -  
Net Income/(Loss)   $ (10,646 )   $ 33,959     $ (256 )   $ 36,724     $ (5,637 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.73 )   $ 1.55     $ (0.02 )   $ 7.10     $ (1.56 )
Weighted Average Membership Interests     6,160       21,980       14,225       5,170       3,609  

 

F-143

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Satchel
Paige48
LeafSGC30
    #Seager
Orange
Refractor
Basket
    #Serena03
NetProPSA
10Basket
    #ShoelessJoe
Jackson1915
PSA8
    #StephCurry
Sneakers
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 3,789     $ -     $ 232     $ 2,734     $ -  
Other Professional Fees     618       -       2       489       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     4,407       -       234       3,223       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     6,633       -       (15,205 )     (21,942 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (2,561 )     -       -       11,354       -  
Valuation Allowance     2,561       -       -       (11,354 )     -  
Total Other Income     6,633       -       (15,205 )     (21,942 )     -  
Impairment Loss on Series     -       -       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       -       -  
Net Income/(Loss)   $ 2,226     $ -     $ (15,439 )   $ (25,165 )   $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ 0.30     $ -     $ (4.11 )   $ (2.52 )   $ -  
Weighted Average Membership Interests     7,410       1,688       3,760       9,995       8,200  

 

F-144

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #TATIS
BOWMAN
BLACKLABEL
    #TATUM
FLAWLESS10
    #TED
WILLIAMS1939
PLAYBALL
    #TIGER
PUTTER
    #TIGER
SIFORKIDS
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 2,128     $ -     $ 4,634     $ 9,000     $ -  
Other Professional Fees     182       -       960       9,962       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     2,310       -       5,594       18,962       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (27,829 )     -       5,490       (14,187 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (65,570 )     -       -       1,607       826  
Valuation Allowance     65,570       -       -       (1,607 )     (826 )
Total Other Income     (27,829 )     -       5,490       (14,187 )     -  
Impairment Loss on Series     -       -       -       -       7,133  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       -       7,133  
Net Income/(Loss)   $ (30,139 )   $ -     $ (104 )   $ (33,149 )   $ (7,133 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.35 )   $ -     $ (0.03 )   $ (1.54 )   $ (2.86 )
Weighted Average Membership Interests     22,300       4,760       3,396       21,586       2,490  

 

F-145

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #TIGER
SPAUTHENTIC
BGS9.5
    #TRAEYOUNG
FLAWLESS
BGS9
    #TYSONRC
BGS9BASKET
    #Tatum
Flawless
GoldBGS9.5
    #TheRock
Bumble
BeePSA10
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 1,860     $ 345     $ 1,157     $ 2,118     $ -  
Other Professional Fees     101       4       52       282       -  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     1,961       350       1,208       2,400       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (3,733 )     (3,155 )     (9,536 )     (24,885 )     -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     (4,450 )     (1,733 )     (8,675 )     (3,441 )     5,916  
Valuation Allowance     4,450       1,733       8,675       3,441       (5,916 )
Total Other Income     (3,733 )     (3,155 )     (9,536 )     (24,885 )     -  
Impairment Loss on Series     -       -       -       -       1,506  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       -       -       1,506  
Net Income/(Loss)   $ (5,695 )   $ (3,505 )   $ (10,744 )   $ (27,285 )   $ (1,506 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.54 )   $ (2.21 )   $ (1.82 )   $ (4.87 )   $ (0.16 )
Weighted Average Membership Interests     3,690       1,584       5,890       5,600       9,640  

 

F-146

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Tiger1st
EventStub
    #TigerWoods
DebutTicket
    #TimDuncan
PMGGreen
    #TraeYoung
FlawlessGreen
BGS9
    #Trevor
LawrenceLeaf
Basket
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ 2,047     $ -     $ -     $ -     $ 116  
Other Professional Fees     263       -       -       -       1  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     2,310       -       -       -       116  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     (11,789 )     -       -       -       (3,804 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     13,642       5,738       20,467       4,368       (1,411 )
Valuation Allowance     (13,642 )     (5,738 )     (20,467 )     (4,368 )     1,411  
Total Other Income     (11,789 )     -       -       -       (3,804 )
Impairment Loss on Series     -       27,326       97,464       14,331       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       27,326       97,464       14,331       -  
Net Income/(Loss)   $ (14,099 )   $ (27,326 )   $ (97,464 )   $ (14,331 )   $ (3,921 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.48 )   $ (3.28 )   $ (2.14 )   $ (5.64 )   $ (1.75 )
Weighted Average Membership Interests     9,495       8,340       45,500       2,540       2,240  

 

F-147

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Trout
Finest
Super
fractor
    #UNITAS1965
JERSEY
    #Unitas
PSA8
    #WILTCHAMBER
LAIN61PSA9
    #Warren
Spahn1948
LeafPSA9
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ 1,175     $ -     $ 6,000  
Other Professional Fees     -       -       53       -       4,237  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       1,229       -       10,237  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       (4,403 )     -       33,311  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     50,337       -       (1,807 )     -       (8,676 )
Valuation Allowance     (50,337 )     -       1,807       -       8,676  
Total Other Income     -       -       (4,403 )     -       33,311  
Impairment Loss on Series     77,931       -       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     77,931       -       -       -       -  
Net Income/(Loss)   $ (77,931 )   $ -     $ (5,632 )   $ -     $ 23,074  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.76 )   $ -     $ (1.26 )   $ -     $ 2.49  
Weighted Average Membership Interests     28,250       16,700       4,480       20,740       9,275  

 

F-148

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Wilt
Chamberlain1961
FleerRCPSA9
    #YASTRZEMSKIR
C9BASKET
    #YaoDuncanDirk
TripleLogoman
    #ZION
RPABGS9
    #ZionPrizms
BlueBGS10
 
Operating Expenses                                        
Audit, Tax & Accounting Fees   $ -     $ -     $ -     $ -     $ 992  
Other Professional Fees     -       -       -       -       28  
Bank Fees     -       -       -       -       -  
Total Operating Expenses     -       -       -       -       1,020  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       (6,142 )
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     30,687       -       2,244       24,563       (3,847 )
Valuation Allowance     (30,687 )     -       (2,244 )     (24,563 )     3,847  
Total Other Income     -       -       -       -       (6,142 )
Impairment Loss on Series     146,131       -       10,688       37,731       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     146,131       -       10,688       37,731       -  
Net Income/(Loss)   $ (146,131 )   $ -     $ (10,688 )   $ (37,731 )   $ (7,162 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (4.10 )   $ -     $ (0.31 )   $ (5.64 )   $ (1.13 )
Weighted Average Membership Interests     35,600       4,197       34,200       6,686       6,312  

 

F-149

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    CSA     Consolidated  
Operating Expenses                
Audit, Tax & Accounting Fees   $ -     $ 371,352  
Other Professional Fees     -       238,881  
Bank Fees     195.00       195.00  
Total Operating Expenses     195       610,428  
                 
Other Income                
Gain/(Loss) on Sale of Assets     -       (269,759 )
Interest Income     443       443  
Deferred Tax Benefit     -       1,988,793  
Valuation Allowance     -       (1,988,793 )
Total Other Income     443       (269,316 )
Impairment Loss on Series     -       5,551,436  
Income Tax Expense Current Year     -       84,771  
Other Expense                
Total Other Expense     -       5,636,206  
Net Income/(Loss)   $ 248     $ (6,515,951 )
                 
Basic and Diluted Income/(Loss) per Membership Interest   $ -          
Weighted Average Membership Interests     -          

 

F-150

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #03EXQUISITE
BOX
    #03TOPPS
CHROME
WAX
    #18-19BASKET
BALLGROWTH
BASKET
    #1909E95S
GCSET
    #1959TOPPSBASE
BALLSET
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       5,138  
Valuation Allowance     -       -       -       -       (5,138 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     22,916       8,501       21,602       12,351       24,467  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense     -                                  
Total Other Expense     22,916       8,501       21,602       12,351       24,467  
Net Income/(Loss)   $ (22,916 )   $ (8,501 )   $ (21,602 )   $ (12,351 )   $ (24,467 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.70 )   $ (3.49 )   $ (9.66 )   $ (1.67 )   $ (2.86 )
Weighted Average Membership Interests     8,475       2,435       2,236       7,410       8,555  

 

F-151

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #1964KOUFAX
JERSEY
    #1969TOPPS
BASKET
BALLSET
    #1980Topps
Basketball
Wax
    #1986WAX     #2000PLAYOFF
CONTENDERS
WAX
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       3,904       -       -  
Valuation Allowance     -       -       (3,904 )     -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     25,899       48,166       18,590       11,389       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     25,899       48,166       18,590       11,389       -  
Net Income/(Loss)   $ (25,899 )   $ (48,166 )   $ (18,590 )   $ (11,389 )   $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.59 )   $ (7.89 )   $ (2.49 )   $ (1.47 )   $ -  
Weighted Average Membership Interests     43,850       6,102       7,462       7,770       2,465  

 

F-152

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #48LeafRuth
SGC8
    #49Bowman
JackieAuto
    #86Auto
FleerSet
    #96Skybox
E-X2000Wax
    #AARON1954
PSA8.5
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       5,042       -       2,306       -  
Valuation Allowance     -       (5,042 )     -       (2,306 )     -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     8,645       26,011       -       10,979       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     8,645       26,011       -       10,979       -  
Net Income/(Loss)   $ (8,645 )   $ (26,011 )   $ -     $ (10,979 )   $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.80 )   $ (3.37 )   $ -     $ (3.41 )   $ -  
Weighted Average Membership Interests     10,850       7,720       11,000       3,217       12,440  

 

F-153

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #ACUNA
GOLD9.5
    #ALIW
BCBELT
    #ALKALINE
1954
TOPPSPSA9
    #ANDRE&HULK
WRESTLING
BASKET
    #ANDRETHE
GIANT
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       4,135       -       -  
Valuation Allowance     -       -       (4,135 )     -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     9,296       -       19,691       80,368       16,097  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     9,296       -       19,691       80,368       16,097  
Net Income/(Loss)   $ (9,296 )   $ -     $ (19,691 )   $ (80,368 )   $ (16,097 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.69 )   $ -     $ (4.63 )   $ (6.36 )   $ (5.42 )
Weighted Average Membership Interests     5,501       43,200       4,255       12,644       2,972  

 

F-154

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #AaronDecade
Basket
    #AcunaBowman
10Basket
    #AlexRodriguez09
WSUniform
    #AliRookie
CardBVG8
    #BANKS1954
PSA9
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       67,435  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     2,743       -       18,405       -       -  
Valuation Allowance     (2,743 )     -       (18,405 )     -       -  
Total Other Income     -       -       -       -       67,435  
Impairment Loss on Series     13,060       60,769       87,643       43,733       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     13,060       60,769       87,643       43,733       -  
Net Income/(Loss)   $ (13,060 )   $ (60,769 )   $ (87,643 )   $ (43,733 )   $ 67,435  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.51 )   $ (5.87 )   $ (7.94 )   $ (7.20 )   $ 18.34  
Weighted Average Membership Interests     8,652       10,350       11,043       6,070       3,677  

 

F-155

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #BETTSGOLD
REFRACTOR
BASKET
    #BRADYPLAYOFF
CONTENDERS
BASKET
    #BRADY
REEBOKF
LAWLESS
    #BRADY
ROOKIE
    #BabeRuth
BowsOutPhoto
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     11,235       -       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense             -       -       -       -  
Total Other Expense     11,235       -       -       -       -  
Net Income/(Loss)   $ (11,235 )   $ -     $ -     $ -     $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.75 )   $ -     $ -     $ -     $ -  
Weighted Average Membership Interests     6,424       18,660       4,067       5,971       10,516  

 

F-156

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Bellinger
Orange
BGS9.5
    #BettsBlue
Refractor
Basket
    #BobbyOrr
BruinsJersey
    #Brady01
TicketBooklet
    #Brady2000
SPXSpectrum
BGS9.5
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     4,260       -       26,102       1,734       56,249  
Valuation Allowance     (4,260 )     -       (26,102 )     (1,734 )     (56,249 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     20,287       25,397       124,296       8,311       280,354  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     20,287       25,397       124,296       8,311       280,354  
Net Income/(Loss)   $ (20,287 )   $ (25,397 )   $ (124,296 )   $ (8,311 )   $ (280,354 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (7.30 )   $ (7.50 )   $ (2.90 )   $ (6.93 )   $ (4.98 )
Weighted Average Membership Interests     2,780       3,385       42,900       1,199       56,350  

 

F-157

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Brady
Bowman10
    #Brady
Championship
Ticket
    #Brady
DebutTicket
    #CHAMBERLAIN
HSUNIFORM
    #CHAMBERLAIN
PHILAJERSEY59-60
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       10,296       -       -  
Valuation Allowance     -       -       (10,296 )     -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     15,061       1,442,831       49,530       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                             -          
Total Other Expense     15,061       1,442,831       49,530       -       -  
Net Income/(Loss)   $ (15,061 )   $ (1,442,831 )   $ (49,530 )   $ -     $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (4.80 )   $ (6.24 )   $ (4.28 )   $ -     $ -  
Weighted Average Membership Interests     3,140       231,200       11,575       13,000       133,500  

 

F-158

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #CLEMENTE
1955PSA8
    #CLEMENTE
WHITE&GRAY
BASKET
    #COBBMINTE98     #COBBVINTAGE
T206PHOTO
    #CROSBY
THECUP
BASKET
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     363       31,094       48,069       18,592       72,587  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     363       31,094       48,069       18,592       72,587  
Net Income/(Loss)   $ (363 )   $ (31,094 )   $ (48,069 )   $ (18,592 )   $ (72,587 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.04 )   $ (2.71 )   $ (1.55 )   $ (3.43 )   $ (3.41 )
Weighted Average Membership Interests     8,400       11,475       30,950       5,426       21,270  

 

F-159

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #CURRY
BASKET
    #CURRYRP
ABGS9.5
    #CassiusClaySony
ListonUPIType1
    #CharlesBarkley
SunsJersey
    #ChicagoBulls
DynastyHardwood
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       4,015       -  
Valuation Allowance     -       -       -       (4,015 )     -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     -       -       -       19,119       222,083  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense     -       -       -                  
Total Other Expense     -       -       -       19,119       222,083  
Net Income/(Loss)   $ -     $ -     $ -     $ (19,119 )   $ (222,083 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ -     $ -     $ (0.60 )   $ (3.03 )
Weighted Average Membership Interests     2,033       50,150       2,495       31,980       73,250  

 

F-160

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #ChrisBoshGame
WornRaptors
Sneakers
    #Clemente
65-68Bat
    #Cristiano
RonaldoRC1of1
    #CrosbyWinter
ClassicSkates
    #CurryGold
ToppsPSA10
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       1,070       -  
Valuation Allowance     -       -       -       (1,070 )     -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     12,269       -       173,192       5,094       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense             -                       -  
Total Other Expense     12,269       -       173,192       5,094       -  
Net Income/(Loss)   $ (12,269 )   $ -     $ (173,192 )   $ (5,094 )   $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (3.38 )   $ -     $ (3.25 )   $ (2.67 )   $ -  
Weighted Average Membership Interests     3,630       6,345       53,250       1,910       3,200  

 

F-161

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #DIMAGGIO
1933BAT
    #DONCIC
BLUEPSA10
    #DURANT
CHROMEREFR
ACTORPSA10
    #DWADE
ULTIMATE
    #DaveBing
Signed50
GreatestNBAPlay
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       13,660  
Valuation Allowance     -       -       -       -       (13,660 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     37,377       32,343       2,456       29,174       65,045  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     37,377       32,343       2,456       29,174       65,045  
Net Income/(Loss)   $ (37,377 )   $ (32,343 )   $ (2,456 )   $ (29,174 )   $ (65,045 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (3.83 )   $ (5.00 )   $ (1.88 )   $ (6.62 )   $ (6.11 )
Weighted Average Membership Interests     9,755       6,470       1,310       4,409       10,651  

 

F-162

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Devers
Superfractor
    #Donovan
Mitchell
NT9.5
    #Durant07-08
Exquisite
Limited
LogosBGS9.5
    #ELWAY1984
ROOKIE
CARDPSA10
BASKET
    #EMMITT
SMITH
10KJERSEY
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       3,478       -       -  
Valuation Allowance     -       -       (3,478 )     -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     -       13,646       -       16,602       27,578  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       13,646       -       16,602       27,578  
Net Income/(Loss)   $ -     $ (13,646 )   $ -     $ (16,602 )   $ (27,578 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (4.37 )   $ -     $ (5.31 )   $ (4.56 )
Weighted Average Membership Interests     3,720       3,125       22,277       3,125       6,050  

 

F-163

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #EMMITT
SMITHMVP
BASKET
    #EddiePlank
T206PSA4
    #EmbiidFirst
50PointGame
Jersey
    #Erling
Haaland
PSA10Basket
    #Eruzione
1980
MiracleOnIce
GoldJersey
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       5,954       -       48,551  
Valuation Allowance     -       -       (5,954 )     -       (48,551 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     36,746       76,299       28,354       -       267,196  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     36,746       76,299       28,354       -       267,196  
Net Income/(Loss)   $ (36,746 )   $ (76,299 )   $ (28,354 )   $ -     $ (267,196 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (6.28 )   $ (1.20 )   $ (7.19 )   $ -     $ (3.77 )
Weighted Average Membership Interests     5,850       63,640       3,942       1,456       70,800  

 

F-164

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #FRANK
ROBINSON1957
PSA9BASKET
    #FRANK
ROBINSON
500HRBAT
    #GIANNIS
GOLD
IMMACULATE
    #GIANNISRPA     #GLEYBER
TORRES
ORANGE9.5
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     19,728       -       -       83,470       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     19,728       -       -       83,470       -  
Impairment Loss on Series     -       -       10,327       -       16,535  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       -       10,327       -       16,535  
Net Income/(Loss)   $ 19,728     $ -     $ (10,327 )   $ 83,470     $ (16,535 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ 2.50     $ -     $ (2.02 )   $ 7.02     $ (7.54 )
Weighted Average Membership Interests     7,878       17,450       5,120       11,898       2,194  

 

F-165

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #GRETZKY
OPEE
CHEE1979
    #GRIFFEY89
UPPERDECK
SGCGOLD
    #GaryCarter
1975PSA10
Basket
    #Giannis48
PointGame
Sneakers
    #Gretzky
1979
Topps9
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses     -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       1,872       -       -       1,375  
Valuation Allowance     -       (1,872 )     -       -       (1,375 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     -       8,915       -       7,367       1,720  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       8,915       -       7,367       1,720  
Net Income/(Loss)   $ -     $ (8,915 )   $ -     $ (7,367 )   $ (1,720 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (5.14 )   $ -     $ (1.41 )   $ (0.14 )
Weighted Average Membership Interests     7,078       1,736       3,900       5,240       11,876  

 

F-166

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Gretzky1981
SportsIllustrated
CoverCGC9.4
    #HARMONKILLE
BREW1955
TOPPSPSA9
    #HamiltonChrome
OrangeSapphire
    #HonusWagner
1910PSA5
    #JACKIE
ROBINSON
AUTOBAT
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       3,936       9,514       (171 )     -  
Valuation Allowance     -       (3,936 )     (9,514 )     171       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     -       18,741       45,554       -       12,646  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       18,741       45,554       -       12,646  
Net Income/(Loss)   $ -     $ (18,741 )   $ (45,554 )   $ -     $ (12,646 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (4.27 )   $ (7.59 )   $ -     $ (6.96 )
Weighted Average Membership Interests     3,750       4,394       6,000       10,068       1,817  

 

F-167

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #JETERFOILRC
BASKETBGS9.5
    #JORDAN85
NIKEBASKET
    #JORDAN
EXQUISITEBGS8
    #JORDAN
PSA10
    #JORDAN
ROOKIE
JERSEY
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     50,486       -       51,549       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     50,486       -       51,549       -       -  
Net Income/(Loss)   $ (50,486 )   $ -     $ (51,549 )   $ -     $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (4.88 )   $ -     $ (6.34 )   $ -     $ -  
Weighted Average Membership Interests     10,335       14,153       8,130       10,087       24,650  

 

F-168

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #JORDANSIGNED
PROFESSIONAL
BAT
    #Jackie
Leaf3.5
    #JackieRobinson
1952Topps
PSA8.5
    #JackieRobinson
53Topps8
    #JimmieFoxx
1938Bat
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     32,838       19,324       -       3,000       22,736  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     32,838       19,324       -       3,000       22,736  
Net Income/(Loss)   $ (32,838 )   $ (19,324 )   $ -     $ (3,000 )   $ (22,736 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (6.21 )   $ (2.29 )   $ -     $ (0.41 )   $ (2.31 )
Weighted Average Membership Interests     5,290       8,440       57,605       7,400       9,860  

 

F-169

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #JokicRefractor
1of1
    #Jordan86
FleerBGS9.5
Basket
    #JordanExquisite
8.5Flashback
    #JordanFleer
86SGC10
    #JordanLe
BronMagic
TripleSigs
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       15,888       17,787       24,433       -  
Valuation Allowance     -       (15,888 )     (17,787 )     (24,433 )     -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     5,107       75,658       84,698       116,345       55,882  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     5,107       75,658       84,698       116,345       55,882  
Net Income/(Loss)   $ (5,107 )   $ (75,658 )   $ (84,698 )   $ (116,345 )   $ (55,882 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (2.12 )   $ (2.64 )   $ (4.85 )   $ (5.79 )   $ (6.44 )
Weighted Average Membership Interests     2,411       28,710       17,455       20,090       8,675  

 

F-170

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #JordanLe
BronSign
oftheTimes
    #JordanMagicLe
BronTriple
AutoJersey
    #JoshAllen
GoldBGS9.5
    #JustinHerbert
Hidden
TreasureRPA
    #KAWHI
BASKET
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       (39 )     -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     -       (39 )     -       -       -  
Impairment Loss on Series     93,852       -       -       31,112       42,028  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     93,852       -       -       31,112       42,028  
Net Income/(Loss)   $ (93,852 )   $ (39 )   $ -     $ (31,112 )   $ (42,028 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (5.49 )   $ (0.00 )   $ -     $ (2.40 )   $ (17.61 )
Weighted Average Membership Interests     17,100       25,690       3,125       12,970       2,387  

 

F-171

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #KOBEREEBOK
IVERSONRETROS
    #KOUFAX
1955PSA8.5
    #KOUFAX
55PSA9
    #KareemPoints
RecordBall
    #KevinDurant
HSJersey
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       54,308       -  
Valuation Allowance     -       -       -       (54,308 )     -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     64,126       -       104,500       263,610       108,302  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     64,126       -       104,500       263,610       108,302  
Net Income/(Loss)   $ (64,126 )   $ -     $ (104,500 )   $ (263,610 )   $ (108,302 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (5.58 )   $ -     $ (2.10 )   $ (6.72 )   $ (4.77 )
Weighted Average Membership Interests     11,500       3,792       49,750       39,250       22,700  

 

F-172

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Kobe1997
AirBallGame
UsedShoes
    #KobeBlack
HistoryMonth
FinalSeasonShoes
    #KobeBryant
2001Warm
UpJacket
    #KobeBryant
FirstWhite
#24Jersey
    #KobeBryant
RookieSneakers
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       16,510  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       5,889       28,277       -       -  
Valuation Allowance     -       (5,889 )     (28,277 )     -       -  
Total Other Income     -       -       -       -       16,510  
Impairment Loss on Series     -       28,042       134,651       385,276       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       28,042       134,651       385,276       -  
Net Income/(Loss)   $ -     $ (28,042 )   $ (134,651 )   $ (385,276 )   $ 16,510  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (3.63 )   $ (6.44 )   $ (2.71 )   $ 1.20  
Weighted Average Membership Interests     12,540       7,720       20,910       142,140       13,800  

 

F-173

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #KobeBryant
RoyalBlue
JordanSneakers
    #KobeFinal
SeasonSneakers
    #KobeLeBron
JordanMagic
QuadAuto
    #Koufax
PSA8
    #LBJ
Exquisite
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       17,959       3,445       -  
Valuation Allowance     -       -       (17,959 )     (3,445 )     -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     52,569       43,003       85,521       16,405       597,158  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     52,569       43,003       85,521       16,405       597,158  
Net Income/(Loss)   $ (52,569 )   $ (43,003 )   $ (85,521 )   $ (16,405 )   $ (597,158 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (5.65 )   $ (6.64 )   $ (3.37 )   $ (3.69 )   $ (4.30 )
Weighted Average Membership Interests     9,300       6,480       25,400       4,445       138,750  

 

F-174

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #LBJKobe
ToppsBasket
    #LEBRON
BLACK
REFRACTOR
    #LEBRON
EMBLEMSOF
ENDORSEMENT
    #LEBRON
MELOW
ADETRIORC
    #LEBRON
ROOKIE
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       28,697  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     1,568       -       -       -       -  
Valuation Allowance     (1,568 )     -       -       -       -  
Total Other Income     -       -       -       -       28,697  
Impairment Loss on Series     7,465       54,866       157,882       287,477       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     7,465       54,866       157,882       287,477       -  
Net Income/(Loss)   $ (7,465 )   $ (54,866 )   $ (157,882 )   $ (287,477 )   $ 28,697  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (4.04 )   $ (4.03 )   $ (14.29 )   $ (7.58 )   $ 14.04  
Weighted Average Membership Interests     1,850       13,605       11,050       37,912       2,044  

 

F-175

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #LEBRON
ULTIMATE
    #LUKADONCICGU
ROOKIE
SNEAKERS
    #LeBron
BlackDiamond
    #LeBron
Credentials
    #LeBronMelo
Bosh2008
TripleLogoMan
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       29,720       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       31,760       -  
Valuation Allowance     -       -       -       (31,760 )     -  
Total Other Income     -       29,720       -       -       -  
Impairment Loss on Series     118,825       -       46,370       151,238       232,180  
Income Tax Expense Current Year     -       6,451       -       -       -  
Other Expense                                        
Total Other Expense     118,825       6,451       46,370       151,238       232,180  
Net Income/(Loss)   $ (118,825 )   $ 23,269     $ (46,370 )   $ (151,238 )   $ (232,180 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (6.39 )   $ 2.67     $ (2.94 )   $ (4.09 )   $ (3.75 )
Weighted Average Membership Interests     18,595       8,725       15,750       36,950       61,950  

 

F-176

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #LeBron
MeloDual
Logoman
    #LeBron
RookieShoes
    #LouGehrig
RCPhoto
    #Luka
Rookie
Jersey
    #Luka
White
Sparkle
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       22,815       870       -       -  
Valuation Allowance     -       (22,815 )     (870 )     -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     725,558       108,641       5,825       161,168       439,829  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     725,558       108,641       5,825       161,168       439,829  
Net Income/(Loss)   $ (725,558 )   $ (108,641 )   $ (5,825 )   $ (161,168 )   $ (439,829 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (6.54 )   $ (1.17 )   $ (1.07 )   $ (3.09 )   $ (6.10 )
Weighted Average Membership Interests     111,000       93,200       5,426       52,225       72,100  

 

F-177

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #MAGIC
BIRDDRJ
    #MAGIC
BIRDDRJ
PSA8BASKET
    #MAGICBIRD
LOGOMAN
    #MAHOMES
EMERAL
DRPA
BGS9
    #MAHOMES
ROOKIE
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       35,130       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     -       -       -       35,130       -  
Impairment Loss on Series     -       20,275       289,638       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       20,275       289,638       -       -  
Net Income/(Loss)   $ -     $ (20,275 )   $ (289,638 )   $ 35,130     $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (7.20 )   $ (5.65 )   $ 8.53     $ -  
Weighted Average Membership Interests     4,441       2,816       51,280       4,117       9,080  

 

F-178

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #MANTLE
1952
BOWMAN
PSA8
    #MANTLE
1952
TOPPSPSA8
    #MANTLE
1956
PSA8
BASKET
    #MANTLE
1960
PSA9
    #MANTLE52
TOPPSPSA7
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       781  
Valuation Allowance     -       -       -       -       (781 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     -       -       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                     -  
Total Other Expense     -       -       -       -       -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ -     $ -     $ -     $ -  
Weighted Average Membership Interests     1,040       49,880       5,935       4,227       31,600  

 

F-179

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #MANTLE54
BOWMAN
BASKET
    #MANTLE
MINT1953
    #MARINO
1984ROOKIE
CARDBGS10
BASKET
    #MARINO
MANNING
FAVRE
JERSEYS
    #MAYS
1951
BOWMAN7
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       1,952       -       -  
Valuation Allowance     -       -       (1,952 )     -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     22,363       -       9,294       11,191       33,837  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     22,363       -       9,294       11,191       33,837  
Net Income/(Loss)   $ (22,363 )   $ -     $ (9,294 )   $ (11,191 )   $ (33,837 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (4.20 )   $ -     $ (2.38 )   $ (2.15 )   $ (3.22 )
Weighted Average Membership Interests     5,320       100,000       3,900       5,194       10,500  

 

F-180

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #MAYS
1951
PHOTO
    #MAYS
1952
PSA8
    #MAYS
1959PSA9
BASKET
    #MAYS1960
PSA9
    #MAY
WEATHERRC
PSA10
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     -       26,805       -       926       16,290  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       26,805       -       926       16,290  
Net Income/(Loss)   $ -     $ (26,805 )   $ -     $ (926 )   $ (16,290 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (1.06 )   $ -     $ (0.10 )   $ (3.10 )
Weighted Average Membership Interests     5,321       25,275       5,091       9,633       5,254  

 

F-181

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #MESSI
ROOKIE
BASKET
    #MIKANRC
PHOTO
    #MLBAllStar
GameTicketRun
Collection
    #MLBHALL
OFFAME
BASEBALL
    #MONTANA
RCPSA10
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       27,170       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       5,800       -       -  
Valuation Allowance     -       -       (5,800 )     -       -  
Total Other Income     -       27,170       -       -       -  
Impairment Loss on Series     47,908       -       27,621       72,141       17,121  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     47,908       -       27,621       72,141       17,121  
Net Income/(Loss)   $ (47,908 )   $ 27,170     $ (27,621 )   $ (72,141 )   $ (17,121 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (5.07 )   $ 4.73     $ (5.43 )   $ (2.34 )   $ (2.54 )
Weighted Average Membership Interests     9,446       5,750       5,090       30,840       6,732  

 

F-182

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #MOOKIE
BETTS
GLOVE
    #MPJ
Championship
Ticket
    #MagicBirdDr
J1980PSA9
    #Mahomes
Bronze
Basket
    #Mahomes
Immaculate
1of1
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       3,424       -       -  
Valuation Allowance     -       -       (3,424 )     -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     44,308       27,551       16,306       15,608       112,054  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     44,308       27,551       16,306       15,608       112,054  
Net Income/(Loss)   $ (44,308 )   $ (27,551 )   $ (16,306 )   $ (15,608 )   $ (112,054 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (7.02 )   $ (8.76 )   $ (2.47 )   $ (0.68 )   $ (4.94 )
Weighted Average Membership Interests     6,311       3,145       6,590       23,000       22,700  

 

F-183

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Mahomes
NT1of1
    #Mahomes
NT8.5
    #Mantle1953
Bowman8
Basket
    #Mantle1953
Topps8
    #Mantle1957
ToppsPSA8.5
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     1,043,979       74,439       22,052       1,734       12,771  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     1,043,979       74,439       22,052       1,734       12,771  
Net Income/(Loss)   $ (1,043,979 )   $ (74,439 )   $ (22,052 )   $ (1,734 )   $ (12,771 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (3.13 )   $ (4.49 )   $ (4.16 )   $ (0.17 )   $ (2.19 )
Weighted Average Membership Interests     333,500       16,590       5,300       10,350       5,830  

 

F-184

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Mantle1964
Topps9
    #Mantle1965
Topps9
    #Mantle1966
ToppsPSA9
Basket
    #Mantle1967
Topps9
    #Mantle1968
PSA9Basket
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       1,717       -       1,087       -  
Valuation Allowance     -       (1,717 )     -       (1,087 )     -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     3,232       -       2,395       5,174       17,994  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     3,232       -       2,395       5,174       17,994  
Net Income/(Loss)   $ (3,232 )   $ -     $ (2,395 )   $ (5,174 )   $ (17,994 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (0.63 )   $ -     $ (0.26 )   $ (2.41 )   $ (4.73 )
Weighted Average Membership Interests     5,115       7,950       9,132       2,147       3,805  

 

F-185

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Mantle1969
Topps9
    #Mantle51
BowmanSGC7
    #Mantle
DebutStub
    #Maris58
ToppsPSA9
    #Mays1956
GrayPSA9
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       4,025       17,687       -       -  
Valuation Allowance     -       (4,025 )     (17,687 )     -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     -       19,167       85,724       6,896       21,757  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       19,167       85,724       6,896       21,757  
Net Income/(Loss)   $ -     $ (19,167 )   $ (85,724 )   $ (6,896 )   $ (21,757 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (1.14 )   $ (7.25 )   $ (1.18 )   $ (3.69 )
Weighted Average Membership Interests     7,080       16,769       11,825       5,869       5,900  

 

F-186

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #MessiMega
cracks#71
PSA9
    #Michael
PorterJr
Basket
    #Mikan48
Bowman
PSA7
    #NTBBall
WaxBundle
    #NadalNet
ProGlossy
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       16,506       (84 )
Valuation Allowance     -       -       -       (16,506 )     84  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     56,061       20,563       14,955       78,600       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                     -  
Total Other Expense     56,061       20,563       14,955       78,600       -  
Net Income/(Loss)   $ (56,061 )   $ (20,563 )   $ (14,955 )   $ (78,600 )   $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (6.23 )   $ (3.31 )   $ (1.76 )   $ (5.52 )   $ -  
Weighted Average Membership Interests     9,000       6,216       8,510       14,250       3,065  

 

F-187

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #NegroLeague
Legendary
CutsBasket
    #NolanRyan
1968
Milton
BradleyPSA9
    #NolanRyan
1968
ToppsPSA8.5
    #OVECHKIN
THECUP
BGS8.5
    #OZZIE
SMITHRC
BGS9.5
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       8,954       (53 )     -       -  
Valuation Allowance     -       (8,954 )     53       -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     59,607       45,280       -       -       54,009  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     59,607       45,280       -       -       54,009  
Net Income/(Loss)   $ (59,607 )   $ (45,280 )   $ -     $ -     $ (54,009 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (6.42 )   $ (1.31 )   $ -     $ -     $ (7.23 )
Weighted Average Membership Interests     9,280       34,500       2,485       4,225       7,471  

 

F-188

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Orange
Dominguez
    #OscarRobertson
Cincinnati
RoyalsJersey
    #OttoGraham1950
BowmanPSA9
    #Ovechkin
SPAuthBasket9.5
    #Ovechkin
TheCupBGS
GemMint9.5
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       35,830       26,133       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       1,359       30,611  
Valuation Allowance     -       -       -       (1,359 )     (30,611 )
Total Other Income     -       35,830       26,133       -       -  
Impairment Loss on Series     18,566       -       -       6,471       145,769  
Income Tax Expense Current Year     -       9,414       5,488       -       -  
Other Expense                                        
Total Other Expense     18,566       9,414       5,488       6,471       145,769  
Net Income/(Loss)   $ (18,566 )   $ 26,416     $ 20,645     $ (6,471 )   $ (145,769 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (4.83 )   $ 0.46     $ 4.50     $ (2.00 )   $ (3.11 )
Weighted Average Membership Interests     3,840       57,200       4,589       3,238       46,850  

 

F-189

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #PaulMolitor
1978ToppsPSA10
    #PaulPierce
2010AS
GJersey
    #Pele1958
AmericanaPSA3
    #Peyton
Manning
MVPHelmet
    #RICKEY
HENDERSONRC
PSA10
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     3,193       -       10,398       -       -  
Valuation Allowance     (3,193 )     -       (10,398 )     -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     18,936       26,336       49,513       18,775       58,665  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     18,936       26,336       49,513       18,775       58,665  
Net Income/(Loss)   $ (18,936 )   $ (26,336 )   $ (49,513 )   $ (18,775 )   $ (58,665 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.75 )   $ (4.19 )   $ (3.91 )   $ (0.49 )   $ (3.85 )
Weighted Average Membership Interests     10,798       6,290       12,674       38,004       15,220  

 

F-190

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #RODGERS
PLAYOFF
CONTENDER
SGREEN
    #RONALDO2002
PANINIFUTEBOL
STICKERSPSA10
    #RONALDO2003
PANINIMEGA
CRAQUESPSA10
    #RUTHGEHRIG
BALL
    #RipkenRookie
Jersey&Card
Basket
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       9,943       34,120       -       7,375  
Valuation Allowance     -       (9,943 )     (34,120 )     -       (7,375 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     -       49,849       170,975       -       35,470  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     -       49,849       170,975       -       35,470  
Net Income/(Loss)   $ -     $ (49,849 )   $ (170,975 )   $ -     $ (35,470 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ -     $ (4.32 )   $ (5.25 )   $ -     $ (2.23 )
Weighted Average Membership Interests     4,188       11,550       32,559       2,035       15,940  

 

F-191

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Roy
Campanella1949
BowmanPSA9
    #Ruth1914
Baltimore
NewsSGC3
    #Ruth33
GoudeySGC8
    #Sadaharu
OhBat
    #SandyKoufax1956
ToppsGray
BackPSA9
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     4,851       -       -       -       1,038  
Valuation Allowance     (4,851 )     -       -       -       (1,038 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     23,100       -       -       5,780       4,945  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     23,100       -       -       5,780       4,945  
Net Income/(Loss)   $ (23,100 )   $ -     $ -     $ (5,780 )   $ (4,945 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (3.75 )   $ -     $ -     $ (1.12 )   $ (1.37 )
Weighted Average Membership Interests     6,160       21,980       14,225       5,170       3,609  

 

F-192

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Satchel
Paige48
LeafSGC30
    #Seager
Orange
Refractor
Basket
    #Serena03
NetProPSA
10Basket
    #ShoelessJoe
Jackson1915
PSA8
    #StephCurry
Sneakers
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       (11,100 )     -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -               -       11,354       -  
Valuation Allowance     -               -       (11,354 )     -  
Total Other Income     -       (11,100 )     -       -       -  
Impairment Loss on Series     12,193       -       -       54,066       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     12,193       -       -       54,066       -  
Net Income/(Loss)   $ (12,193 )   $ (11,100 )   $ -     $ (54,066 )   $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.65 )   $ (6.58 )   $ -     $ (5.41 )   $ -  
Weighted Average Membership Interests     7,410       1,688       3,760       9,995       8,200  

 

F-193

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #TATIS
BOWMAN
BLACKLABEL
    #TATUM
FLAWLESS10
    #TED
WILLIAMS1939
PLAYBALL
    #TIGER
PUTTER
    #TIGER
SIFORKIDS
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       54,580       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       -  
Valuation Allowance     -       -       -       -       -  
Total Other Income     -       54,580       -       -       -  
Impairment Loss on Series     154,336       -       -       -       -  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     154,336       -       -       -       -  
Net Income/(Loss)   $ (154,336 )   $ 54,580     $ -     $ -     $ -  
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (6.92 )   $ 11.47     $ -     $ -     $ -  
Weighted Average Membership Interests     22,300       4,760       3,396       21,586       2,490  

 

F-194

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #TIGER
SPAUTHENTIC
BGS9.5
    #TRAEYOUNG
FLAWLESS
BGS9
    #TYSONRC
BGS9BASKET
    #Tatum
Flawless
GoldBGS9.5
    #TheRock
Bumble
BeePSA10
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       3,441       -  
Valuation Allowance     -       -       -       (3,441 )     -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     21,189       8,253       41,308       16,885       26,665  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     21,189       8,253       41,308       16,885       26,665  
Net Income/(Loss)   $ (21,189 )   $ (8,253 )   $ (41,308 )   $ (16,885 )   $ (26,665 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (5.74 )   $ (5.21 )   $ (7.01 )   $ (3.02 )   $ (2.77 )
Weighted Average Membership Interests     3,690       1,584       5,890       5,600       9,640  

 

F-195

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Tiger1st
EventStub
    #TigerWoods
DebutTicket
    #TimDuncan
PMGGreen
    #TraeYoung
FlawlessGreen
BGS9
    #Trevor
LawrenceLeaf
Basket
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     13,642       9,354       -       -       -  
Valuation Allowance     (13,642 )     (9,354 )     -       -       -  
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     65,762       44,543       -       8,965       6,721  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     65,762       44,543       -       8,965       6,721  
Net Income/(Loss)   $ (65,762 )   $ (44,543 )   $ -     $ (8,965 )   $ (6,721 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (6.93 )   $ (5.34 )   $ -     $ (3.53 )   $ (3.00 )
Weighted Average Membership Interests     9,495       8,340       45,500       2,540       2,240  

 

F-196

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Trout
Finest
Super
fractor
    #UNITAS1965
JERSEY
    #Unitas
PSA8
    #WILTCHAMBER
LAIN61PSA9
    #Warren
Spahn1948
LeafPSA9
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       -       -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     -       -       -       -       8,676  
Valuation Allowance     -       -       -       -       (8,676 )
Total Other Income     -       -       -       -       -  
Impairment Loss on Series     166,772       -       8,605       -       41,314  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     166,772       -       8,605       -       41,314  
Net Income/(Loss)   $ (166,772 )   $ -     $ (8,605 )   $ -     $ (41,314 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (5.90 )   $ -     $ (1.92 )   $ -     $ (4.45 )
Weighted Average Membership Interests     28,250       16,700       4,480       20,740       9,275  

 

F-197

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    #Wilt
Chamberlain1961
FleerRCPSA9
    #YASTRZEMSKIR
C9BASKET
    #YaoDuncanDirk
TripleLogoman
    #ZION
RPABGS9
    #ZionPrizms
BlueBGS10
 
Operating Expenses                                        
Bank Fees   $ -     $ -     $ -     $ -     $ -  
Total Operating Expenses      -       -       -       -       -  
                                         
Other Income                                        
Gain/(Loss) on Sale of Assets     -       (3,874 )     -       -       -  
Interest Income     -       -       -       -       -  
Deferred Tax Benefit     13,989       -       23,866       -       -  
Valuation Allowance     (13,989 )     -       (23,866 )     -       -  
Total Other Income     -       (3,874 )     -       -       -  
Impairment Loss on Series     66,616       -       118,648       57,646       20,318  
Income Tax Expense Current Year     -       -       -       -       -  
Other Expense                                        
Total Other Expense     66,616       -       118,648       57,646       20,318  
Net Income/(Loss)   $ (66,616 )   $ (3,874 )   $ (118,648 )   $ (57,646 )   $ (20,318 )
                                         
Basic and Diluted Income/(Loss) per Membership Interest   $ (1.87 )   $ (0.92 )   $ (3.47 )   $ (8.62 )   $ (3.22 )
Weighted Average Membership Interests     35,600       4,197       34,200       6,686       6,312  

 

F-198

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF OPERATIONS FOR THE YEAR ENDED
DECEMBER 31, 2022

 

    CSA     Consolidated  
Operating Expenses                
Bank Fees   $ 191     $ 191  
Total Operating Expenses      (191 )     (191 )
                 
Other Income                
Gain/(Loss) on Sale of Assets     -       409,389  
Interest Income     19       19  
Deferred Tax Benefit     -       707,573  
Valuation Allowance     -       (707,573 )
Total Other Income     19       409,409  
Impairment Loss on Series     -       13,001,234  
Income Tax Expense Current Year     -       21,353  
Other Expense                
Total Other Expense     -       13,022,587  
Net Income/(Loss)   $ (171 )   $ (12,613,369 )
                 
Basic and Diluted Income/(Loss) per Membership Interest   $ -          
Weighted Average Membership Interests     -          

 

F-199

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    CSA     #ALIWBC BELT     #CURRY BASKET     #JACKIEROBINSON AUTOBAT     #JORDAN PSA10  
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ (645.00 )   $ -     $ 31,564.12     $ -     $ -  
Membership Contributions   $ -     $ 432,640.00     $ 40,860.00     $ 87,240.00     $ 101,370.00  
Membership Distributions   $ -     $ -     $ (70,000.00 )   $ -     $ -  
Balance December 31, 2020   $ (645.00 )   $ 432,640.00     $ 2,424.12     $ 87,240.00     $ 101,370.00  
Net Income/(Loss)   $ (614.26 )   $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ (1,259.26 )   $ 432,640.00     $ 2,424.12     $ 87,240.00     $ 101,370.00  
Net Income/(Loss)   $ (171.37 )   $ -     $ -     $ (12,646.22 )   $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ (1,430.63 )   $ 432,640.00     $ 2,424.12     $ 74,593.78     $ 101,370.00  
Net Income/(Loss)   $ 247.70     $ (39,676.89 )   $ -     $ (35,183.56 )   $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2023   $ (1,182.93 )   $ 392,963.11     $ 2,424.12     $ 39,410.22     $ 101,370.00  

 

F-200

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #LEBRON ROOKIE     #MAHOMES ROOKIE     #MANTLE MINT1953     #RUTHGEHRIG BALL     #03Exquisite
Box
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ 55,134.22     $ -     $ -     $ -  
Membership Contributions   $ 51,100.00     $ 136,575.00     $ 2,493,000.00     $ 73,620.00     $ -  
Membership Distributions   $ -     $ (182,500.00 )   $ -     $ -     $ -  
Balance December 31, 2020   $ 51,100.00     $ 9,209.22     $ 2,493,000.00     $ 73,620.00     $ -  
Net Income/(Loss)   $ -     $ -     $ 612,000.00     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ 84,750.00  
Membership Distributions   $ -     $ -     $ (3,100,000.00 )   $ -     $ -  
Balance December 31, 2021   $ 51,100.00     $ 9,209.22     $ 5,000.00     $ 73,620.00     $ 84,750.00  
Net Income/(Loss)   $ 28,696.58     $ -     $ -     $ -     $ (22,915.80 )
Membership Contributions           $ -     $ -     $ -     $ -  
Membership Distributions   $ (75,000.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 4,796.58     $ 9,209.22     $ 5,000.00     $ 73,620.00     $ 61,834.20  
Net Income/(Loss)   $ -     $ -     $ -     $ (15,016.19 )   $ (23,834.52 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ (55,227.25 )   $ -  
Balance December 31, 2023   $ 4,796.58     $ 9,209.22     $ 5,000.00     $ 3,376.56     $ 37,999.68  

 

F-201

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #03Topps
Chrome
Wax
    #18-19BASKET
BALLGROWTH
BASKET
    #1909E95SGC
Set
    #1959TOPPSBASE
BALLSET
    #1964KOUFAX
JERSEY
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 24,350.00     $ 44,714.00     $ 37,050.00     $ -     $ 438,500.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 24,350.00     $ 44,714.00     $ 37,050.00     $ -     $ 438,500.00  
Net Income/(Loss)   $ (8,500.76 )   $ (21,601.50 )   $ (12,350.88 )   $ (24,467.34 )   $ (25,898.73 )
Membership Contributions   $ -     $ -     $ -     $ 85,550.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 15,849.24     $ 23,112.50     $ 24,699.12     $ 61,082.66     $ 412,601.27  
Net Income/(Loss)   $ (8,275.74 )   $ (15,627.63 )   $ (9,627.37 )   $ (12,974.91 )   $ (53,157.78 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (7,573.50 )   $ (5,420.87 )   $ (12,966.75 )   $ (46,102.75 )   $ -  
Balance December 31, 2023   $ -     $ 2,064.00     $ 2,105.00     $ 2,005.00     $ 359,443.49  

 

F-202

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #1969TOPPS
BASKET
BALLSET
    #1980Topps
Basketball
Wax
    #1986WAX     #2000PLAYOFF
CONTENDERS
WAX
    #48LeafRuth
SGC8
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 152,550.00     $ -     $ 193,250.00     $ 24,650.00     $ 54,250.00  
Membership Distributions           $ -             $ -     $ -  
Balance December 31, 2021   $ 152,550.00     $ -     $ 193,250.00     $ 24,650.00     $ 54,250.00  
Net Income/(Loss)   $ (48,165.94 )   $ (18,590.25 )   $ (11,389.28 )   $ -     $ (8,644.58 )
Membership Contributions   $ -     $ 74,620.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 104,384.06     $ 56,029.75     $ 181,860.72     $ 24,650.00     $ 45,605.42  
Net Income/(Loss)   $ 40,469.37     $ (26,180.25 )   $ (73,730.41 )   $ (15,474.25 )   $ (27,103.98 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (142,663.43 )   $ (27,854.50 )   $ -     $ -     $ -  
Balance December 31, 2023   $ 2,190.00     $ 1,995.00     $ 108,130.31     $ 9,175.75     $ 18,501.44  

 

F-203

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #49Bowman
JackieAuto
    #86Auto
FleerSet
    #96Skybox
E-X2000Wax
    #AARON1954
PSA8.5
    #ACUNA
GOLD9.5
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ 124,400.00     $ 27,505.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ -     $ 124,400.00     $ 27,505.00  
Net Income/(Loss)   $ (26,011.40 )   $ -     $ (10,978.93 )   $ -     $ (9,295.89 )
Membership Contributions   $ 77,200.00     $ 110,000.00     $ 32,170.00     $ -     $ -  
Membership Distributions                   $ -     $ -     $ -  
Balance December 31, 2022   $ 51,188.60     $ 110,000.00     $ 21,191.07     $ 124,400.00     $ 18,209.11  
Net Income/(Loss)   $ -             $ (11,764.36 )   $ 36,950.00     $ (4,391.61 )
Membership Contributions   $ -     $ (110,000.00 )   $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ (158,950.00 )   $ (11,687.50 )
Balance December 31, 2023   $ 51,188.60     $ -     $ 9,426.71     $ 2,400.00     $ 2,130.00  

 

F-204

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #ALKALINE
1954
TOPPSPSA9
    #ANDRE&HULK
WRESTLING
BASKET
    #ANDRETHE
GIANT
    #AaronDecade
Basket
    #AcunaBowman10
Basket
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 126,440.00     $ 29,720.00     $ -     $ 103,500.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 126,440.00     $ 29,720.00     $ -     $ 103,500.00  
Net Income/(Loss)   $ (19,690.50 )   $ (80,368.43 )   $ (16,096.50 )   $ (13,060.21 )   $ (60,769.22 )
Membership Contributions   $ 42,550.00     $ -     $ -     $ 86,520.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 22,859.50     $ 46,071.57     $ 13,623.50     $ 73,459.79     $ 42,730.78  
Net Income/(Loss)   $ 9,900.67     $ 7,058.53     $ (273.16 )   $ (14,435.34 )   $ (12,409.88 )
Membership Contributions   $ -             $ -     $ -     $ -  
Membership Distributions   $ (30,735.17 )   $ (53,130.10 )   $ -     $ (56,862.45 )   $ (28,350.90 )
Balance December 31, 2023   $ 2,025.00     $ -     $ 13,350.34     $ 2,162.00     $ 1,970.00  

 

F-205

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #AlexRodriguez09
WSUniform
    #AliRookie
CardBVG8
    #BANKS1954
PSA9
    #BETTSGOLD
REFRACTOR
BASKET
    #BRADYPLAYOFF
CONTENDERS
BASKET
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 60,700.00     $ 91,925.00     $ 63,990.00     $ 93,300.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 60,700.00     $ 91,925.00     $ 63,990.00     $ 93,300.00  
Net Income/(Loss)   $ (87,643.01 )   $ (43,733.18 )   $ 67,435.00     $ (11,234.80 )   $ -  
Membership Contributions   $ 149,500.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (155,000.00 )   $ -     $ -  
Balance December 31, 2022   $ 61,856.99     $ 16,966.82     $ 4,360.00     $ 52,755.20     $ 93,300.00  
Net Income/(Loss)   $ (33,254.49 )   $ (1,867.69 )   $ -     $ (32,093.61 )   $ (58,973.63 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ (18,577.59 )   $ -  
Balance December 31, 2023   $ 28,602.50     $ 15,099.13     $ 4,360.00     $ 2,084.00     $ 34,326.37  

 

F-206

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #BRADY
REEBOKF
LAWLESS
    #BRADY
ROOKIE
    #BabeRuth
BowsOutPhoto
    #Bellinger
Orange
BGS9.5
    #BettsBlue
Refractor
Basket
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ 23,436.00     $ -     $ -     $ -     $ -  
Membership Contributions   $ 48,804.00     $ 59,710.00     $ -     $ -     $ 33,850.00  
Membership Distributions   $ (70,000.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 2,240.00     $ 59,710.00     $ -     $ -     $ 33,850.00  
Net Income/(Loss)   $ -     $ -     $ -     $ (20,286.75 )   $ (25,397.46 )
Membership Contributions   $ -     $ -     $ 50,860.00     $ 27,800.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 2,240.00     $ 59,710.00     $ 50,860.00     $ 7,513.25     $ 8,452.54  
Net Income/(Loss)   $ -     $ (13,792.50 )   $ (10,407.60 )   $ (2,675.45 )   $ (1,101.29 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ (2,807.80 )   $ (5,121.25 )
Balance December 31, 2023   $ 2,240.00     $ 45,917.50     $ 40,452.40     $ 2,030.00     $ 2,230.00  

 

F-207

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #BobbyOrr
BruinsJersey
    #Brady01
TicketBooklet
    #Brady2000
SPXSpectrum
BGS9.5
    #Brady
Bowman10
    #Brady
Championship
Ticket
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ 31,400.00     $ 2,312,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ -     $ 31,400.00     $ 2,312,000.00  
Net Income/(Loss)   $ (124,296.09 )   $ (8,310.97 )   $ (280,353.86 )   $ (15,060.93 )   $ (1,442,831.15 )
Membership Contributions   $ 429,000.00     $ 11,990.00     $ 563,500.00     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 304,703.91     $ 3,679.03     $ 283,146.14     $ 16,339.07     $ 869,168.85  
Net Income/(Loss)   $ 96,016.09     $ 2,318.69     $ (234,085.32 )   $ (7,847.57 )   $ (670,353.36 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (399,000.00 )   $ (3,967.72 )   $ -     $ (8,491.50 )   $ -  
Balance December 31, 2023   $ 1,720.00     $ 2,030.00     $ 49,060.82     $ -     $ 198,815.49  

 

F-208

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #Brady
DebutTicket
    #CHAMBERLAIN
HSUNIFORM
    #CHAMBER
LAINPHILA
UNI
FORM59-60
    #CLEMENTE
1955PSA8
    #CLEMENTE
WHITE&GRAY
BASKET
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ (20,447.55 )
Membership Contributions   $ -     $ 323,280.00     $ 1,335,000.00     $ 83,999.50     $ 114,750.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 323,280.00     $ 1,335,000.00     $ 83,999.50     $ 94,302.45  
Net Income/(Loss)   $ (49,530.38 )   $ -     $ -     $ (362.96 )   $ (31,093.50 )
Membership Contributions   $ 115,750.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 66,219.62     $ 323,280.00     $ 1,335,000.00     $ 83,636.54     $ 63,208.95  
Net Income/(Loss)   $ (51,164.62 )   $ -     $ 174,742.74     $ (27,536.54 )   $ 14,973.49  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (13,090.00 )   $ -     $ (1,508,992.74 )   $ (56,100.00 )   $ (75,877.44 )
Balance December 31, 2023   $ 1,965.00     $ 323,280.00     $ 750.00     $ -     $ 2,305.00  

 

F-209

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #COBBMINTE98     #COBBVINTAGE
T206PHOTO
    #CROSBY
THECUP
BASKET
    #CURRYRP
ABGS9.5
    #CassiusClaySony
ListonUPIType1
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ 280,510.00     $ -  
Membership Contributions   $ 309,500.00     $ 54,255.00     $ 212,700.00     $ 501,500.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ (780,000.00 )   $ -  
Balance December 31, 2021   $ 309,500.00     $ 54,255.00     $ 212,700.00     $ 2,010.00     $ -  
Net Income/(Loss)   $ (48,069.39 )   $ (18,591.75 )   $ (72,586.59 )   $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ 24,950.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 261,430.61     $ 35,663.25     $ 140,113.41     $ 2,010.00     $ 24,950.00  
Net Income/(Loss)   $ (52,963.50 )   $ (16,709.96 )   $ (66,698.94 )   $ -     $ (19,559.44 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (189,592.11 )   $ (16,808.29 )   $ -     $ -     $ (3,169.56 )
Balance December 31, 2023   $ 18,875.00     $ 2,145.00     $ 73,414.47     $ 2,010.00     $ 2,221.00  

 

F-210

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #CharlesBarkley
SunsJersey
    #ChicagoBulls
DynastyHardwood
    #ChrisBosh
GameWorn
Raptors
Sneaker
    #Clemente
65-68Bat
    #Cristiano
RonaldoRC1of1
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 366,250.00     $ 18,150.00     $ 31,725.00     $ 266,250.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 366,250.00     $ 18,150.00     $ 31,725.00     $ 266,250.00  
Net Income/(Loss)   $ (19,118.71 )   $ (222,083.15 )   $ (12,269.42 )   $ -     $ (173,191.75 )
Membership Contributions   $ 159,900.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 140,781.29     $ 144,166.85     $ 5,880.58     $ 31,725.00     $ 93,058.25  
Net Income/(Loss)   $ (1,882.54 )   $ (70,448.19 )   $ (1,434.30 )   $ (1,850.76 )   $ (23,273.87 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ (27,853.74 )   $ -  
Balance December 31, 2023   $ 138,898.75     $ 73,718.66     $ 4,446.28     $ 2,020.50     $ 69,784.38  

 

F-211

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #CrosbyWinter
ClassicSkates
    #CurryGold
ToppsPSA10
    #DIMAGGIO
1933BAT
    #DONCIC
BLUEPSA10
    #DURANT
CHROMEREFR
ACTORPSA10
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ 97,550.00     $ 64,700.00     $ 13,100.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ 97,550.00     $ 64,700.00     $ 13,100.00  
Net Income/(Loss)   $ (5,093.63 )   $ -     $ (37,376.58 )   $ (32,343.30 )   $ (2,456.25 )
Membership Contributions   $ 19,100.00     $ 32,000.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 14,006.37     $ 32,000.00     $ 60,173.42     $ 32,356.70     $ 10,643.75  
Net Income/(Loss)   $ (8,809.79 )   $ (12,002.00 )   $ (29,099.20 )   $ (18,027.14 )   $ (5,841.25 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (3,016.58 )   $ -     $ (28,814.22 )   $ (9,817.50 )   $ (4,802.50 )
Balance December 31, 2023   $ 2,180.00     $ 19,998.00     $ 2,260.00     $ 4,512.06     $ -  

 

F-212

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #DWADE
ULTIMATE
    #DaveBing
Signed50
GreatestNBAPlay
    #Devers
Superfractor
    #Donovan
Mitchell
NT9.5
    #Durant07-08
Exquisite
Limited
LogosBGS9.5
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ 43,780.00     $ -     $ -  
Membership Contributions   $ 44,090.00     $ -     $ 37,200.00     $ 31,250.00     $ -  
Membership Distributions   $ -     $ -     $ (78,500.00 )   $ -     $ -  
Balance December 31, 2021   $ 44,090.00     $ -     $ 2,480.00     $ 31,250.00     $ -  
Net Income/(Loss)   $ (29,173.66 )   $ (65,045.26 )   $ -     $ (13,646.04 )   $ -  
Membership Contributions   $ -     $ 106,510.00     $ -     $ -     $ 222,770.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 14,916.34     $ 41,464.74     $ 2,480.00     $ 17,603.96     $ 222,770.00  
Net Income/(Loss)   $ (6,420.34 )   $ (13,652.24 )   $ -     $ (11,184.96 )   $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (6,426.00 )   $ -     $ -     $ (4,284.00 )   $ -  
Balance December 31, 2023   $ 2,070.00     $ 27,812.50     $ 2,480.00     $ 2,135.00     $ 222,770.00  

 

F-213

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #ELWAY1984
ROOKIE
CARDPSA10
BASKET
    #EMMITT
SMITH
10KJERSEY
    #EMMITT
SMITHMVP
BASKET
    #EddiePlank
T206PSA4
    #EmbiidFirst
50PointGame
Jersey
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ (24,283.49 )   $ -     $ -  
Membership Contributions   $ 31,250.00     $ 60,500.00     $ 117,000.00     $ 318,200.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 31,250.00     $ 60,500.00     $ 92,716.51     $ 318,200.00     $ -  
Net Income/(Loss)   $ (16,601.56 )   $ (27,577.50 )   $ (36,745.57 )   $ (76,299.37 )   $ (28,353.63 )
Membership Contributions   $ -     $ -     $ -     $ -     $ 39,420.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 14,648.44     $ 32,922.50     $ 55,970.94     $ 241,900.63     $ 11,066.37  
Net Income/(Loss)   $ (5,238.94 )   $ (4,915.63 )   $ (5,179.69 )   $ (3,346.86 )   $ (1,176.87 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (9,409.50 )   $ -     $ -     $ -     $ -  
Balance December 31, 2023   $ -     $ 28,006.87     $ 50,791.25     $ 238,553.77     $ 9,889.50  

 

F-214

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #Erling
Haaland
PSA10Basket
    #Eruzione
1980
MiracleOnIce
GoldJersey
    #FRANK
ROBINSON1957
PSA9BASKET
    #FRANK
ROBINSON
500HRBAT
    #GIANNIS
GOLD
IMMACULATE
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ 27,570.80     $ -  
Membership Contributions   $ 14,560.00     $ -     $ 78,580.00     $ 174,500.00     $ 51,200.00  
Membership Distributions   $ -     $ -     $ -     $ (200,000.00 )   $ -  
Balance December 31, 2021   $ 14,560.00     $ -     $ 78,580.00     $ 2,070.80     $ 51,200.00  
Net Income/(Loss)   $ -     $ (267,196.00 )   $ 19,728.00     $ -     $ (10,327.00 )
Membership Contributions   $ -     $ 708,000.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (96,000.00 )   $ -     $ -  
Balance December 31, 2022   $ 14,560.00     $ 440,804.00     $ 2,308.00     $ 2,070.80     $ 40,873.00  
Net Income/(Loss)   $ (10,997.48 )   $ 276,166.00     $ -     $ -     $ (30,876.00 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (3,562.52 )   $ (714,580.00 )   $ -     $ -     $ -  
Balance December 31, 2023   $ -     $ 2,390.00     $ 2,308.00     $ 2,070.80     $ 9,997.00  

 

F-215

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #GIANNISRPA     #GLEYBER
TORRES
ORANGE9.5
    #GRETZKY
OPEE
CHEE1979
    #GRIFFEY89
UPPERDECK
SGCGOLD
    #GaryCarter
1975PSA10
Basket (1 OP)
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ (668.72 )   $ -     $ -     $ -  
Membership Contributions   $ 118,980.00     $ 21,940.00     $ 70,780.00     $ -     $ 39,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 118,980.00     $ 21,271.28     $ 70,780.00     $ -     $ 39,000.00  
Net Income/(Loss)   $ 83,470.00     $ (16,534.68 )   $ -     $ (8,914.57 )   $ -  
Membership Contributions   $ -     $ -     $ -     $ 17,360.00     $ -  
Membership Distributions   $ (200,000.00 )   $ -     $ -             $ -  
Balance December 31, 2022   $ 2,450.00     $ 4,736.60     $ 70,780.00     $ 8,445.43     $ 39,000.00  
Net Income/(Loss)   $ -     $ (1,115.80 )   $ (11,557.77 )   $ (4,382.69 )   $ (11,651.25 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ (1,535.80 )   $ -     $ (4,062.74 )   $ (27,348.75 )
Balance December 31, 2023   $ 2,450.00     $ 2,085.00     $ 59,222.23     $ -     $ -  

 

F-216

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #Giannis48
PointGame
Sneakers
    #Gretzky
1979
Topps9
    #Gretzky1981
SportsIllustrated
CoverCGC9.4
    #HARMONKILLE
BREW1955
TOPPSPSA9
    #HamiltonChrome
OrangeSapphire
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 26,200.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 26,200.00     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ (7,366.75 )   $ (1,720.20 )   $ -     $ (18,740.80 )   $ (45,554.13 )
Membership Contributions   $ -     $ 59,380.00     $ 39,600.00     $ 43,940.00     $ 60,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 18,833.25     $ 57,659.80     $ 39,600.00     $ 25,199.20     $ 14,445.87  
Net Income/(Loss)   $ (6,852.12 )   $ (37,114.55 )   $ (12,390.00 )   $ (1,523.77 )   $ (1,121.40 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (19,210.00 )   $ (21,130.43 )   $ -  
Balance December 31, 2023   $ 11,981.13     $ 20,545.25     $ 8,000.00     $ 2,545.00     $ 13,324.47  

 

F-217

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #HonusWagner
1910PSA5
    #MLBHALL
OFFAME
BASEBALL
    #JETERFOILRC
BASKETBGS9.5
    #JORDAN85
NIKEBASKET
    #JORDAN
EXQUISITEBGS8
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ (29,977.93 )   $ 63,982.00     $ -  
Membership Contributions   $ -     $ 308,400.00     $ 103,350.00     $ 141,530.00     $ 81,300.00  
Membership Distributions   $ -     $ -     $ -     $ (203,000.00 )   $ -  
Balance December 31, 2021   $ -     $ 308,400.00     $ 73,372.07     $ 2,512.00     $ 81,300.00  
Net Income/(Loss)   $ -     $ (72,140.75 )   $ (50,485.67 )   $ -     $ (51,548.99 )
Membership Contributions   $ 100,680.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 100,680.00     $ 236,259.25     $ 22,886.40     $ 2,512.00     $ 29,751.01  
Net Income/(Loss)   $ (21,206.00 )   $ (79,573.63 )   $ (13,553.60 )   $ -     $ (15,239.26 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (79,474.00 )   $ -     $ (7,027.80 )   $ -     $ -  
Balance December 31, 2023   $ -     $ 156,685.62     $ 2,305.00     $ 2,512.00     $ 14,511.75  

 

F-218

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #JORDAN
ROOKIE
JERSEY
    #JORDANSIGNED
PROFESSIONAL
BAT
    #Jackie
Leaf3.5
    #JackieRobinson
1952Topps
PSA8.5
    #JackieRobinson
53Topps8
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ (10,271.22 )   $ -     $ -     $ -  
Membership Contributions   $ 246,500.00     $ 52,900.00     $ 42,200.00     $ 576,050.00     $ 59,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 246,500.00     $ 42,628.78     $ 42,200.00     $ 576,050.00     $ 59,000.00  
Net Income/(Loss)   $ -     $ (32,837.51 )   $ (19,324.00 )   $ -     $ (3,000.00 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 246,500.00     $ 9,791.27     $ 22,876.00     $ 576,050.00     $ 56,000.00  
Net Income/(Loss)   $ (86,576.87 )   $ 6,120.61     $ (9,116.00 )   $ (314,202.35 )   $ (30,838.00 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ (13,756.88 )   $ (11,920.00 )   $ -     $ (23,052.00 )
Balance December 31, 2023   $ 159,923.13     $ 2,155.00     $ 1,840.00     $ 261,847.65     $ 2,110.00  

 

F-219

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #JimmieFoxx
1938Bat
    #JokicRefractor
1of1
    #Jordan86
FleerBGS9.5
Basket
    #JordanExquisite
8.5Flashback
    #JordanFleer
86SGC10
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 98,600.00     $ 24,110.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 98,600.00     $ 24,110.00     $ -     $ -     $ -  
Net Income/(Loss)   $ (22,735.63 )   $ (5,107.17 )   $ (75,658.16 )   $ (84,698.40 )   $ (116,345.33 )
Membership Contributions   $ -     $ -     $ 143,550.00     $ 181,000.00     $ 200,900.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 75,864.37     $ 19,002.83     $ 67,891.84     $ 96,301.60     $ 84,554.67  
Net Income/(Loss)   $ 2,734.38     $ (10,576.91 )   $ (12,454.19 )   $ (50,124.97 )   $ (32,657.17 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (76,618.75 )   $ (6,076.68 )   $ -     $ -     $ (49,087.50 )
Balance December 31, 2023   $ 1,980.00     $ 2,349.24     $ 55,437.65     $ 46,176.63     $ 2,810.00  

 

F-220

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #JordanLe
BronMagic
TripleSigs
    #JordanLe
BronSign
oftheTimes
    #JordanMagicLe
BronTriple
AutoJers
    #JoshAllen
GoldBGS9.5
    #JustinHerbert
Hidden
TreasureRPA
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 86,750.00     $ 171,000.00     $ 131,900.00     $ 31,250.00     $ 64,850.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 86,750.00     $ 171,000.00     $ 131,900.00     $ 31,250.00     $ 64,850.00  
Net Income/(Loss)   $ (55,881.69 )   $ (93,852.01 )   $ (39.40 )   $ -     $ (31,111.64 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (130,000.00 )   $ -     $ -  
Balance December 31, 2022   $ 30,868.31     $ 77,147.99     $ 1,860.60     $ 31,250.00     $ 33,738.36  
Net Income/(Loss)   $ (9,604.81 )   $ (27,405.74 )   $ -     $ -     $ (20,563.99 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (19,167.50 )   $ -     $ -     $ -     $ -  
Balance December 31, 2023   $ 2,096.00     $ 49,742.25     $ 1,860.60     $ 31,250.00     $ 13,174.37  

 

F-221

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #KAWHI
BASKET
    #KOBEREEBOK
IVERSONRETROS
    #KOUFAX
1955PSA8.5
    #KOUFAX
55PSA9
    #KareemPoints
RecordBall
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ (11,131.20 )   $ -     $ 64,620.00     $ -     $ -  
Membership Contributions   $ 71,610.00     $ 92,000.00     $ 37,920.00     $ 497,500.00     $ -  
Membership Distributions   $ -     $ -     $ (100,000.00 )   $ -     $ -  
Balance December 31, 2021   $ 60,478.80     $ 92,000.00     $ 2,540.00     $ 497,500.00     $ -  
Net Income/(Loss)   $ (42,028.18 )   $ (64,125.70 )   $ -     $ (104,500.04 )   $ (263,609.88 )
Membership Contributions   $ -     $ -     $ -     $ -     $ 392,500.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 18,450.62     $ 27,874.30     $ 2,540.00     $ 392,999.96     $ 128,890.12  
Net Income/(Loss)   $ (9,957.76 )   $ (6,010.55 )   $ -     $ (185,227.96 )   $ (79,897.54 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (4,412.86 )   $ -     $ -     $ -     $ -  
Balance December 31, 2023   $ 4,080.00     $ 21,863.75     $ 2,540.00     $ 207,772.00     $ 48,992.58  

 

F-222

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #KevinDurant
HSJersey
    #Kobe1997
AirBallGame
UsedShoes
    #KobeBlack
HistoryMonth
FinalSeasonShoes
    #KobeBryant
2001Warm
UpJacket
    #KobeBryant
FirstWhite
#24Jersey
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 227,000.00     $ -     $ -     $ -     $ 710,700.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 227,000.00     $ -     $ -     $ -     $ 710,700.00  
Net Income/(Loss)   $ (108,302.00 )   $ -     $ (28,041.50 )   $ (134,650.94 )   $ (385,275.81 )
Membership Contributions   $ -     $ 132,300.00     $ 77,200.00     $ 209,100.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 118,698.00     $ 132,300.00     $ 49,158.50     $ 74,449.06     $ 325,424.19  
Net Income/(Loss)   $ (61,063.00 )   $ (37,500.00 )   $ (15,874.25 )   $ -     $ (160,256.23 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions           $ (94,000.00 )   $ -     $ -     $ -  
Balance December 31, 2023   $ 57,635.00     $ 800.00     $ 33,284.25     $ 74,449.06     $ 165,167.96  

 

F-223

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #KobeBryant
RookieSneakers
    #KobeBryant
RoyalBlue
JordanSneakers
    #KobeFinal
SeasonSneakers
    #KobeLeBron
JordanMagic
QuadAuto
    #Koufax
PSA8
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -          
Membership Contributions   $ 138,000.00     $ 93,001.00     $ 64,800.00     $ -          
Membership Distributions   $ -     $ -     $ -     $ -          
Balance December 31, 2021   $ 138,000.00     $ 93,001.00     $ 64,800.00     $ -     $ -  
Net Income/(Loss)   $ 16,510.00     $ (52,568.50 )   $ (43,003.38 )   $ (85,521.08 )   $ (16,405.24 )
Membership Contributions   $ -     $ -     $ -     $ 127,000.00     $ 44,450.00  
Membership Distributions   $ (152,500.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 2,010.00     $ 40,432.50     $ 21,796.62     $ 41,478.92     $ 28,044.76  
Net Income/(Loss)   $ -     $ (24,177.58 )   $ (867.05 )   $ (7,668.92 )   $ (4,733.76 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ (31,790.00 )   $ (21,131.00 )
Balance December 31, 2023   $ 2,010.00     $ 16,254.92     $ 20,929.57     $ 2,020.00     $ 2,180.00  

 

F-224

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #LBJ
Exquisite
    #LBJKobe
ToppsBasket
    #LEBRON
BLACK
REFRACTOR
    #LEBRON
EMBLEMSOF
ENDORSEMENT
    #LEBRON
MELOW
ADETRIORC
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 1,387,500.00     $ -     $ 136,050.00     $ 221,000.00     $ 379,120.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 1,387,500.00     $ -     $ 136,050.00     $ 221,000.00     $ 379,120.00  
Net Income/(Loss)   $ (597,157.91 )   $ (7,465.21 )   $ (54,865.94 )   $ (157,882.01 )   $ (287,477.38 )
Membership Contributions   $ -     $ 16,800.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 790,342.09     $ 9,334.79     $ 81,184.06     $ 63,117.99     $ 91,642.62  
Net Income/(Loss)   $ (456,992.09 )   $ (4,410.79 )   $ (50,836.07 )   $ (45,045.49 )   $ (43,368.62 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (333,000.00 )   $ (4,924.00 )   $ -     $ -     $ -  
Balance December 31, 2023   $ 350.00     $ -     $ 30,347.99     $ 18,072.50     $ 48,274.00  

 

F-225

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #LEBRON
ULTIMATE
    #LUKADONCICGU
ROOKIE
SNEAKERS
    #LeBron
BlackDiamond
    #LeBron
Credentials
    #LeBronMelo
Bosh2008
TripleLogoMan
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 185,950.00     $ -     $ 78,750.00     $ -     $ 309,750.00  
Membership Distributions   $ -     $ -     $ -             $ -  
Balance December 31, 2021   $ 185,950.00     $ -     $ 78,750.00     $ -     $ 309,750.00  
Net Income/(Loss)   $ (118,824.86 )   $ 29,720.00     $ (46,369.85 )   $ (151,238.27 )   $ (232,179.72 )
Membership Contributions   $ -     $ 87,250.00     $ -     $ 196,000.00     $ -  
Membership Distributions   $ -     $ (115,000.00 )   $ -     $ -     $ -  
Balance December 31, 2022   $ 67,125.14     $ 1,970.00     $ 32,380.15     $ 44,761.73     $ 77,570.28  
Net Income/(Loss)   $ (26,495.76 )   $ -     $ (20,565.15 )   $ (8,800.30 )   $ (38,851.53 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (11,815.00 )   $ -     $ -  
Balance December 31, 2023   $ 40,629.38     $ 1,970.00     $ -     $ 35,961.43     $ 38,718.75  

 

F-226

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #LeBron
MeloDual
Logoman
    #LeBron
RookieShoes
    #LouGehrig
RCPhoto
    #Luka
Rookie
Jersey
    #Luka
White
Sparkle
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 1,110,000.00     $ -     $ -     $ 522,250.00     $ 721,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 1,110,000.00     $ -     $ -     $ 522,250.00     $ 721,000.00  
Net Income/(Loss)   $ (725,558.15 )   $ (108,640.59 )   $ (5,824.99 )   $ (161,167.67 )   $ (439,829.01 )
Membership Contributions   $ -     $ 466,000.00     $ 54,260.00     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 384,441.85     $ 357,359.41     $ 48,435.01     $ 361,082.33     $ 281,170.99  
Net Income/(Loss)   $ (299,639.98 )   $ (237,257.51 )   $ (24,318.91 )   $ (158,086.97 )   $ (103,841.44 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (22,090.90 )   $ -     $ -  
Balance December 31, 2023   $ 84,801.87     $ 120,101.90     $ 2,025.20     $ 202,995.36     $ 177,329.55  

 

F-227

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #MAGIC
BIRDDRJ
    #MAGIC
BIRDDRJPSA8
BASKET
    #MAGICBIRD
LOGOMAN
    #MAHOMES
EMERAL
DRPA
BGS9
    #MANTLE
1952
BOWMAN
PSA8
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ 368,580.00     $ -     $ -     $ -     $ -  
Membership Contributions   $ 355,280.00     $ 28,160.00     $ 512,800.00     $ 82,340.00     $ 15,600.00  
Membership Distributions   $ (720,000.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 3,860.00     $ 28,160.00     $ 512,800.00     $ 82,340.00     $ 15,600.00  
Net Income/(Loss)   $ -     $ (20,274.58 )   $ (289,637.60 )   $ 35,130.00     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ (115,000.00 )   $ -  
Balance December 31, 2022   $ 3,860.00     $ 7,885.42     $ 223,162.40     $ 2,470.00     $ 15,600.00  
Net Income/(Loss)   $ -     $ (1,198.42 )   $ (183,582.40 )   $ -     $ 2,649.01  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ (4,505.00 )   $ -     $ -     $ (18,249.01 )
Balance December 31, 2023   $ 3,860.00     $ 2,182.00     $ 39,580.00     $ 2,470.00     $ -  

 

F-228

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #MANTLE
1952
TOPPSPSA8
    #MANTLE
1956
PSA8
BASKET
    #MANTLE
1960
PSA9
    #MANTLE52
TOPPSPSA7
    #MANTLE54
BOWMAN
BASKET
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 498,800.00     $ 29,675.00     $ 42,270.00     $ -     $ 53,200.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 498,800.00     $ 29,675.00     $ 42,270.00     $ -     $ 53,200.00  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ (22,362.71 )
Membership Contributions   $ -     $ -     $ -     $ 316,000.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 498,800.00     $ 29,675.00     $ 42,270.00     $ 316,000.00     $ 30,837.29  
Net Income/(Loss)   $ -     $ (7,514.00 )   $ 7,916.00     $ (56,029.39 )   $ 5,330.06  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ (20,000.00 )   $ (48,025.00 )   $ -     $ (34,107.35 )
Balance December 31, 2023   $ 498,800.00     $ 2,161.00     $ 2,161.00     $ 259,970.61     $ 2,060.00  

 

F-229

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #MARINO
1984ROOKIE
CARDBGS10
BASKET
    #MARINO
MANNING
FAVRE
JERSEYS
    #MAYS
1951
BOWMAN7
    #MAYS
1951
PHOTO
    #MAYS
1952
PSA8
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ 13,856.00     $ -  
Membership Contributions   $ -     $ 51,940.00     $ 105,000.00     $ 53,210.00     $ 252,750.00  
Membership Distributions   $ -     $ -     $ -     $ (65,000.00 )   $ -  
Balance December 31, 2021   $ -     $ 51,940.00     $ 105,000.00     $ 2,066.00     $ 252,750.00  
Net Income/(Loss)   $ (9,293.75 )   $ (11,190.59 )   $ (33,836.88 )   $ -     $ (26,805.33 )
Membership Contributions   $ 19,580.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 10,286.25     $ 40,749.41     $ 71,163.12     $ 2,066.00     $ 225,944.67  
Net Income/(Loss)   $ (1,232.05 )   $ (13,705.26 )   $ (28,650.78 )   $ -     $ (100,067.84 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (9,054.20 )   $ -     $ -     $ -     $ -  
Balance December 31, 2023   $ -     $ 27,044.15     $ 42,512.34     $ 2,066.00     $ 125,876.83  

 

F-230

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #MAYS
1959PSA9
BASKET
    #MAYS
1960PSA9
    #MAY
WEATHERRC
PSA10
    #MESSI
ROOKIE
BASKET
    #MIKANRC
PHOTO
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ (17,741.25 )   $ -  
Membership Contributions   $ 25,456.00     $ 19,140.00     $ 26,270.00     $ 94,460.00     $ 57,500.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 25,456.00     $ 19,140.00     $ 26,270.00     $ 76,718.75     $ 57,500.00  
Net Income/(Loss)   $ -     $ (926.36 )   $ (16,290.30 )   $ (47,908.24 )   $ 27,170.00  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ (82,500.00 )
Balance December 31, 2022   $ 25,456.00     $ 18,213.64     $ 9,979.70     $ 28,810.51     $ 2,170.00  
Net Income/(Loss)   $ 888.00     $ (277.91 )   $ (4,970.30 )   $ (17,640.03 )   $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (24,220.00 )   $ (14,726.25 )   $ (3,964.40 )   $ (9,000.48 )   $ -  
Balance December 31, 2023   $ 2,124.00     $ 3,209.48     $ 1,045.00     $ 2,170.00     $ 2,170.00  

 

F-231

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #MLBAllStar
GameTicketRun
Collection
    #MONTANA
RCPSA10
    #MOOKIE
BETTS
GLOVE
    #MPJ
Championship
Ticket
    #MagicBird
DrJ1980PSA9
(BH SPORTS)
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 67,320.00     $ 63,110.00     $ 31,450.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 67,320.00     $ 63,110.00     $ 31,450.00     $ -  
Net Income/(Loss)   $ (27,621.25 )   $ (17,120.70 )   $ (44,307.81 )   $ (27,550.58 )   $ (16,306.37 )
Membership Contributions   $ 50,900.00     $ -     $ -     $ -     $ 32,950.00  
Membership Distributions   $ -     $ -     $ -     $ -          
Balance December 31, 2022   $ 23,278.75     $ 50,199.30     $ 18,802.19     $ 3,899.42     $ 16,643.63  
Net Income/(Loss)   $ (12,661.38 )   $ (9,059.30 )   $ (4,239.94 )   $ (858.98 )   $ (2,433.83 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ (41,140.00 )   $ (12,457.25 )   $ -     $ (12,008.80 )
Balance December 31, 2023   $ 10,617.37     $ -     $ 2,105.00     $ 3,040.44     $ 2,201.00  

 

F-232

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #Mahomes
Bronze
Basket
    #Mahomes
Immaculate
Logo1of1
    #Mahomes
NT1of1
    #Mahomes
NT8.5
    #Mantle1953
Bowman8
Basket
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ (32,641.05 )   $ -  
Membership Contributions   $ 115,000.00     $ 227,000.00     $ 1,667,500.00     $ 165,895.00     $ 53,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 115,000.00     $ 227,000.00     $ 1,667,500.00     $ 133,253.95     $ 53,000.00  
Net Income/(Loss)   $ (15,608.00 )   $ (112,054.32 )   $ (1,043,978.71 )   $ (74,439.25 )   $ (22,052.25 )
Membership Contributions   $ -     $ -     $ -     $ 5.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 99,392.00     $ 114,945.68     $ 623,521.29     $ 58,819.70     $ 30,947.75  
Net Income/(Loss)   $ (85,508.00 )   $ (46,812.68 )   $ (306,193.80 )   $ (31,959.80 )   $ (2,502.00 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (11,934.00 )   $ -     $ -     $ (24,777.50 )   $ (26,413.75 )
Balance December 31, 2023   $ 1,950.00     $ 68,133.00     $ 317,327.49     $ 2,082.40     $ 2,032.00  

 

F-233

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #Mantle1953
Topps8
    #Mantle1957
ToppsPSA8.5
    #Mantle1964
Topps9
    #Mantle1965
Topps9
    #Mantle1966
ToppsPSA9
Basket
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 103,500.00     $ 58,300.00     $ 51,152.50     $ -     $ 45,660.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 103,500.00     $ 58,300.00     $ 51,152.50     $ -     $ 45,660.00  
Net Income/(Loss)   $ (1,733.64 )   $ (12,771.36 )   $ (3,232.33 )   $ -     $ (2,394.65 )
Membership Contributions   $ -     $ -     $ -     $ 39,950.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 101,766.36     $ 45,528.64     $ 47,920.17     $ 39,950.00     $ 43,265.35  
Net Income/(Loss)   $ (43,426.65 )   $ (10,703.64 )   $ (20,871.17 )   $ (18,249.00 )   $ (12,850.60 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ (32,657.00 )   $ (24,973.00 )   $ (19,200.00 )   $ (28,334.75 )
Balance December 31, 2023   $ 58,339.71     $ 2,168.00     $ 2,076.00     $ 2,501.00     $ 2,080.00  

 

F-234

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #Mantle1967
Topps9
    #Mantle1968
PSA9
Basket
    #Mantle1969
Topps9
    #Mantle51
BowmanSGC7
    #Mantle
DebutStub
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 38,050.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 38,050.00     $ -     $ -     $ -  
Net Income/(Loss)   $ (5,174.36 )   $ (17,993.60 )   $ -     $ (19,166.57 )   $ (85,723.88 )
Membership Contributions   $ 21,470.00     $ -     $ 35,400.00     $ 83,845.00     $ 118,250.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 16,295.64     $ 20,056.40     $ 35,400.00     $ 64,678.43     $ 32,526.12  
Net Income/(Loss)   $ (3,053.39 )   $ (2,412.15 )   $ (14,392.25 )   $ (26,259.92 )   $ (12,926.20 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (11,921.25 )   $ (15,491.25 )   $ (14,887.75 )   $ (36,498.01 )   $ -  
Balance December 31, 2023   $ 1,321.00     $ 2,153.00     $ 6,120.00     $ 1,920.50     $ 19,599.92  

 

F-235

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #Maris58
ToppsPSA9
    #Mays1956
GrayPSA9
    #MessiMega
cracks#71
PSA9
    #Michael
PorterJr
Basket
    #Mikan48
Bowman
PSA7
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 29,345.00     $ 59,000.00     $ 90,000.00     $ 31,065.00     $ 42,551.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 29,345.00     $ 59,000.00     $ 90,000.00     $ 31,065.00     $ 42,551.00  
Net Income/(Loss)   $ (6,896.46 )   $ (21,757.32 )   $ (56,061.27 )   $ (20,562.97 )   $ (14,954.75 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 22,448.54     $ 37,242.68     $ 33,938.73     $ 10,502.03     $ 27,596.25  
Net Income/(Loss)   $ (3,440.15 )   $ (5,162.68 )   $ (188.73 )   $ (8,334.53 )   $ 88.75  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (16,808.29 )   $ (29,920.00 )   $ -     $ (2,167.50 )   $ (25,680.00 )
Balance December 31, 2023   $ 2,200.10     $ 2,160.00     $ 33,750.00     $ -     $ 2,005.00  

 

F-236

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #NTBBall
WaxBundle
    #NadalNet
ProGlossy
    #NegroLeague
Legendary
CutsBasket
    #NolanRyan
1968
Milton
BradleyPSA9
    #NolanRyan
1968
ToppsPSA8.5
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ 92,800.00     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ 92,800.00     $ -     $ -  
Net Income/(Loss)   $ (78,599.62 )   $ -     $ (59,607.27 )   $ (45,279.92 )   $ -  
Membership Contributions   $ 142,500.00     $ 30,650.00     $ -     $ 172,500.00     $ 24,850.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 63,900.38     $ 30,650.00     $ 33,192.73     $ 127,220.08     $ 24,850.00  
Net Income/(Loss)   $ (10,646.96 )   $ (21,917.50 )   $ (6,097.73 )   $ (48,645.41 )   $ (8,799.75 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ (51,303.42 )   $ (6,655.50 )   $ -     $ -     $ (13,927.25 )
Balance December 31, 2023   $ 1,950.00     $ 2,077.00     $ 27,095.00     $ 78,574.67     $ 2,123.00  

 

F-237

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #OVECHKIN
THECUP
BGS8.5
    #OZZIE
SMITHRC
BGS9.5
    #Orange
Dominguez
    #OscarRobertson
Cincinnati
RoyalsJersey
    #OttoGraham1950
BowmanPSA9
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ 14,890.00     $ -     $ -     $ -     $ -  
Membership Contributions   $ 42,250.00     $ 74,710.00     $ 38,395.00     $ -     $ -  
Membership Distributions   $ (55,000.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 2,140.00     $ 74,710.00     $ 38,395.00     $ -     $ -  
Net Income/(Loss)   $ -     $ (54,009.10 )   $ (18,566.20 )   $ 35,830.00     $ 26,133.00  
Membership Contributions   $ -     $ -     $ -     $ 286,000.00     $ 45,890.00  
Membership Distributions   $ -     $ -     $ -     $ (320,000.00 )   $ (70,000.00 )
Balance December 31, 2022   $ 2,140.00     $ 20,700.90     $ 19,828.80     $ 1,830.00     $ 2,023.00  
Net Income/(Loss)   $ -     $ (13,900.90 )   $ (5,968.20 )   $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ (6,800.00 )   $ (7,803.00 )           $ -  
Balance December 31, 2023   $ 2,140.00     $ -     $ 6,057.60     $ 1,830.00     $ 2,023.00  

 

F-238

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

    #Ovechkin
SPAuthBasket9.5
    #Ovechkin
TheCupBGS
GemMint9.5
    #PaulMolitor
1978ToppsPSA10
    #PaulPierce
2010AS
GJersey
    #Pele1958
AmericanaPSA3
 
Balance as of January 16, 2020, Date of Inception   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ 31,450.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ -     $ 31,450.00     $ -  
Net Income/(Loss)   $ (6,470.54 )   $ (145,768.63 )   $ (18,935.94 )   $ (26,336.00 )   $ (49,513.47 )
Membership Contributions   $ 32,380.00     $ 468,500.00     $ 53,990.00     $ -     $ 126,740.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 25,909.46     $ 322,731.37     $ 35,054.06     $ 5,114.00     $ 77,226.53  
Net Income/(Loss)   $ (10,631.67 )   $ (200,788.54 )   $ (11,888.63 )   $ -     $ (32,657.15 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (21,130.43 )   $ -     $ -  
Balance December 31, 2023   $ 15,277.79     $ 121,942.83     $ 2,035.00     $ 5,114.00     $ 44,569.38  

 

F-239

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

   #Peyton
Manning
MVPHelmet
   #RICKEY
HENDERSONRC
PSA10
   #RODGERS
PLAYOFF
CONTENDER
SGREEN
   #RONALDO2002
PANINIFUTEBOL
STICKERSPSA10
   #RONALDO2003
PANINIMEGA
CRAQUESPSA10
 
Balance as of January 16, 2020, Date of Inception  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2020  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $11,136.00   $-   $- 
Membership Contributions  $190,020.00   $152,200.00   $20,949.00   $-   $- 
Membership Distributions  $-   $-   $(30,000.00)  $-   $- 
Balance December 31, 2021  $190,020.00   $152,200.00   $2,085.00   $-   $- 
Net Income/(Loss)  $(18,774.74)  $(58,664.51)  $-   $(49,849.30)  $(170,975.47)
Membership Contributions  $-   $-   $-   $115,500.00   $325,590.00 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2022  $171,245.26   $93,535.49   $2,085.00   $65,650.70   $154,614.53 
Net Income/(Loss)  $(94,329.77)  $(26,535.49)  $-   $(38,553.82)  $(103,273.08)
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $(67,000.00)  $-   $-   $- 
Balance December 31, 2023  $76,915.49   $-   $2,085.00   $27,096.88   $51,341.45 

 

F-240

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

   #RipkenRookie
Jersey&Card
Basket
   #Roy
Campanella1949
BowmanPSA9
   #Ruth1914
Baltimore
NewsSGC3
   #Ruth33
GoudeySGC8
   #Sadaharu
OhBat
 
Balance as of January 16, 2020, Date of Inception  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2020  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $-   $66,540.00   $142,250.00   $25,850.00 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2021  $-   $-   $66,540.00   $142,250.00   $25,850.00 
Net Income/(Loss)  $(35,470.17)  $(23,100.00)  $-   $-   $(5,780.44)
Membership Contributions  $159,400.00   $61,600.00   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2022  $123,929.83   $38,500.00   $66,540.00   $142,250.00   $20,069.56 
Net Income/(Loss)  $(44,652.76)  $(10,646.26)  $33,959.20   $(256.08)  $36,724.19 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $(27,853.74)  $(96,138.00)  $-   $(54,718.75)
Balance December 31, 2023  $79,277.07   $-   $4,361.20   $141,993.92   $2,075.00 

 

F-241

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

   #SandyKoufax1956
ToppsGray
BackPSA9
   #Satchel
Paige48
LeafSGC30
   #Seager
Orange
Refractor
Basket
   #Serena03
NetProPSA10
Basket
   #ShoelessJoe
Jackson1915
PSA8
 
Balance as of January 16, 2020, Date of Inception  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2020  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $37,050.00   $16,880.00   $18,800.00   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2021  $-   $37,050.00   $16,880.00   $18,800.00   $- 
Net Income/(Loss)  $(4,944.60)  $(12,192.93)  $(11,100.00)  $-   $(54,065.67)
Membership Contributions  $36,090.00   $-   $-   $-   $99,950.00 
Membership Distributions  $-   $-   $(3,500.00)  $-   $- 
Balance December 31, 2022  $31,145.40   $24,857.07   $2,280.00   $18,800.00   $45,884.33 
Net Income/(Loss)  $(5,637.40)  $2,225.83   $-   $(15,439.00)  $(25,165.42)
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $(24,973.00)  $(24,973.00)  $-   $(1,326.00)  $(18,263.91)
Balance December 31, 2023  $535.00   $2,109.90   $2,280.00   $2,035.00   $2,455.00 

 

F-242

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

   #StephCurry
Sneakers
   #TATIS
BOWMAN
BLACKLABEL
   #TATUM
FLAWLESS10
   #TED
WILLIAMS1939
PLAYBALL
   #TIGER
PUTTER
 
Balance as of January 16, 2020, Date of Inception  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2020  $-   $-   $-   $-   $- 
Net Income/(Loss)  $29,980.00   $(22,135.00)  $-   $-   $- 
Membership Contributions  $82,000.00   $223,000.00   $47,600.00   $33,960.00   $215,860.00 
Membership Distributions  $(110,000.00)  $-   $-   $-   $- 
Balance December 31, 2021  $1,980.00   $200,865.00   $47,600.00   $33,960.00   $215,860.00 
Net Income/(Loss)  $-   $(154,336.25)  $54,580.00   $-   $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $(100,000.00)  $-   $- 
Balance December 31, 2022  $1,980.00   $46,528.75   $2,180.00   $33,960.00   $215,860.00 
Net Income/(Loss)  $-   $(30,138.75)  $-   $(103.50)  $(33,148.52)
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $(13,090.00)  $-   $(31,696.50)  $(180,276.48)
Balance December 31, 2023  $1,980.00   $3,300.00   $2,180.00   $2,160.00   $2,435.00 

 

F-243

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

   #TIGER
SIFORKIDS
   #TIGER
SPAUTHENTIC
BGS9.5
   #TRAEYOUNG
FLAWLESS
BGS9
   #TYSONRC
BASKET
BGS9
   #Tatum
FlawlessGold
BGS9.5
 
Balance as of January 16, 2020, Date of Inception  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2020  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $24,900.00   $36,900.00   $15,840.00   $58,900.00   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2021  $24,900.00   $36,900.00   $15,840.00   $58,900.00   $- 
Net Income/(Loss)  $-   $(21,189.24)  $(8,252.95)  $(41,307.96)  $(16,885.00)
Membership Contributions  $-   $-   $-   $-   $60,000.00 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2022  $24,900.00   $15,710.76   $7,587.05   $17,592.04   $43,115.00 
Net Income/(Loss)  $(7,133.13)  $(5,694.90)  $(3,504.85)  $(10,744.44)  $(27,285.00)
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $(7,845.86)  $(1,982.20)  $(6,847.60)  $(13,600.00)
Balance December 31, 2023  $17,766.87   $2,170.00   $2,100.00   $-   $2,230.00 

 

F-244

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

   #TheRock
Bumble
BeePSA10
   #Tiger1st
EventStub
   #TigerWoods
DebutTicket
   #TimDuncan
PMGGreen
   #TraeYoung
FlawlessGreen
BGS9
 
Balance as of January 16, 2020, Date of Inception  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2020  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $48,200.00   $-   $-   $227,500.00   $24,840.00 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2021  $48,200.00   $-   $-   $227,500.00   $24,840.00 
Net Income/(Loss)  $(26,665.00)  $(65,762.22)  $(44,543.19)  $-   $(8,965.00)
Membership Contributions  $-   $94,950.00   $83,400.00   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2022  $21,535.00   $29,187.78   $38,856.81   $227,500.00   $15,875.00 
Net Income/(Loss)  $(1,506.25)  $(14,098.78)  $(27,325.97)  $(97,463.75)  $(14,331.43)
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $(13,090.00)  $-   $-   $- 
Balance December 31, 2023  $20,028.75   $1,999.00   $11,530.84   $130,036.25   $1,543.57 

 

F-245

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

  

#Trevor
LawrenceLeaf

Basket

   #Trout
Finest
Super
fractor
   #UNITAS1965
JERSEY
   #Unitas
PSA8
   #WILTCHAMBER
LAIN61PSA9
 
Balance as of January 16, 2020, Date of Inception  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2020  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $144,898.00 
Membership Contributions  $11,300.00   $282,500.00   $167,000.00   $21,200.00   $207,400.00 
Membership Distributions  $-   $-   $-   $-   $(350,000.00)
Balance December 31, 2021  $11,300.00   $282,500.00   $167,000.00   $21,200.00   $2,298.00 
Net Income/(Loss)  $(6,720.73)  $(166,771.99)  $-   $(8,604.67)  $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2022  $4,579.27   $115,728.01   $167,000.00   $12,595.33   $2,298.00 
Net Income/(Loss)  $(3,920.56)  $(77,930.74)  $-   $(5,631.89)  $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $(658.71)  $-   $-   $(6,963.44)  $- 
Balance December 31, 2023  $-   $37,797.27   $167,000.00   $-   $2,298.00 

 

F-246

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

   #Warren
Spahn1948
LeafPSA9
   #Wilt
Chamberlain1961
FleerRCPSA9
   #YASTRZEMSKIR
C9BASKET
   #YaoDuncanDirk
TripleLogoman
   #ZION
RPABGS9
 
Balance as of January 16, 2020, Date of Inception  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $- 
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2020  $-   $-   $-   $-   $- 
Net Income/(Loss)  $-   $-   $-   $-   $(21,593.88)
Membership Contributions  $-   $-   $41,970.00   $-   $133,720.00 
Membership Distributions  $-   $-   $-   $-   $- 
Balance December 31, 2021  $-   $-   $41,970.00   $-   $112,126.12 
Net Income/(Loss)  $(41,313.55)  $(66,616.27)  $(3,874.00)  $(118,647.50)  $(57,645.87)
Membership Contributions  $92,750.00   $355,999.50   $-   $171,000.00   $- 
Membership Distributions  $-   $-   $(36,000.00)  $-   $- 
Balance December 31, 2022  $51,436.45   $289,383.23   $2,096.00   $52,352.50   $54,480.25 
Net Income/(Loss)  $23,073.86   $(146,130.66)  $-   $(10,687.50)  $(37,730.89)
Membership Contributions  $-   $-   $-   $-   $- 
Membership Distributions  $(74,510.31)  $-   $-   $-   $- 
Balance December 31, 2023  $-   $143,252.57   $2,096.00   $41,665.00   $16,749.36 

 

F-247

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2023, 2022, 2021 AND 2020

 

   #ZionPrizms
BlueBGS10
   CONSOLIDATED 
Balance as of January 16, 2020, Date of Inception  $-   $- 
Net Income/(Loss)  $-   $86,053.34 
Membership Contributions  $-   $3,416,405.00 
Membership Distributions  $-   $(252,500.00)
Balance December 31, 2020  $-   $3,249,958.34 
Net Income/(Loss)  $-   $1,507,733.25 
Membership Contributions  $31,560.00   $26,621,882.00 
Membership Distributions  $-   $(5,861,500.00)
Balance December 31, 2021  $31,560.00   $25,518,073.59 
Net Income/(Loss)  $(20,317.88)  $(12,592,016.12)
Membership Contributions  $-   $9,577,509.50 
Membership Distributions  $-   $(1,650,500.00)
Balance December 31, 2022  $11,242.12   $20,853,066.97 
Net Income/(Loss)  $(7,162.12)  $(6,515,950.57)
Membership Contributions  $-   $(110,000.00)
Membership Distributions  $(4,080.00)  $(5,984,949.21)
Balance December 31, 2023  $-   $8,242,167.19 

 

F-248

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    CSA     #ALIWBC BELT     #CURRY BASKET     #JACKIEROBINSON AUTOBAT     #JORDAN PSA10  
Balance December 31, 2020   $ (645.00 )   $ 432,640.00     $ 2,424.12     $ 87,240.00     $ 101,370.00  
Net Income/(Loss)   $ (614.26 )   $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ (1,259.26 )   $ 432,640.00     $ 2,424.12     $ 87,240.00     $ 101,370.00  
Net Income/(Loss)   $ (171.37 )   $ -     $ -     $ (12,646.22 )   $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ (1,430.63 )   $ 432,640.00     $ 2,424.12     $ 74,593.78     $ 101,370.00  

 

F-249

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #LEBRON ROOKIE     #MAHOMES ROOKIE     #MANTLE MINT1953     #RUTHGEHRIG BALL     #03ExquisiteBox  
Balance December 31, 2020   $ 51,100.00     $ 9,209.22     $ 2,493,000.00     $ 73,620.00     $ -  
Net Income/(Loss)   $ -     $ -     $ 612,000.00     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ 84,750.00  
Membership Distributions   $ -     $ -     $ (3,100,000.00 )   $ -     $ -  
Balance December 31, 2021   $ 51,100.00     $ 9,209.22     $ 5,000.00     $ 73,620.00     $ 84,750.00  
Net Income/(Loss)   $ 28,696.58     $ -     $ -     $ -     $ (22,915.80 )
Membership Contributions           $ -     $ -     $ -     $ -  
Membership Distributions   $ (75,000.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 4,796.58     $ 9,209.22     $ 5,000.00     $ 73,620.00     $ 61,834.20  

 

F-250

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #03Topps
Chrome
Wax
    #18-19BASKET
BALLGROWTH
BASKET
    #1909E95S
GCSET
    #1959TOPPSBASE
BALLSET
    #1964KOUFAX
JERSEY
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 24,350.00     $ 44,714.00     $ 37,050.00     $ -     $ 438,500.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 24,350.00     $ 44,714.00     $ 37,050.00     $ -     $ 438,500.00  
Net Income/(Loss)   $ (8,500.76 )   $ (21,601.50 )   $ (12,350.88 )   $ (24,467.34 )   $ (25,898.73 )
Membership Contributions   $ -     $ -     $ -     $ 85,550.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 15,849.24     $ 23,112.50     $ 24,699.12     $ 61,082.66     $ 412,601.27  

 

F-251

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #1969TOPPS
BASKET
BALLSET
    #1980Topps
Basketball
Wax
    #1986WAX     #2000PLAYOFF
CONTENDERS
WAX
    #48LeafRuth
SGC8
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 152,550.00     $ -     $ 193,250.00     $ 24,650.00     $ 54,250.00  
Membership Distributions           $ -             $ -     $ -  
Balance December 31, 2021   $ 152,550.00     $ -     $ 193,250.00     $ 24,650.00     $ 54,250.00  
Net Income/(Loss)   $ (48,165.94 )   $ (18,590.25 )   $ (11,389.28 )   $ -     $ (8,644.58 )
Membership Contributions   $ -     $ 74,620.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 104,384.06     $ 56,029.75     $ 181,860.72     $ 24,650.00     $ 45,605.42  

 

F-252

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #49Bowman
JackieAuto
    #86Auto
FleerSet
    #96Skybox
E-X2000Wax
    #AARON1954
PSA8.5
    #ACUNA
GOLD9.5
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ 124,400.00     $ 27,505.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ -     $ 124,400.00     $ 27,505.00  
Net Income/(Loss)   $ (26,011.40 )   $ -     $ (10,978.93 )   $ -     $ (9,295.89 )
Membership Contributions   $ 77,200.00     $ 110,000.00     $ 32,170.00     $ -     $ -  
Membership Distributions                   $ -     $ -     $ -  
Balance December 31, 2022   $ 51,188.60     $ 110,000.00     $ 21,191.07     $ 124,400.00     $ 18,209.11  

 

F-253

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #ALKALINE
1954
TOPPSPSA9
    #ANDRE&HULK
WRESTLING
BASKET
    #ANDRETHE
GIANT
    #AaronDecade
Basket
    #AcunaBowman10
Basket
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 126,440.00     $ 29,720.00     $ -     $ 103,500.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 126,440.00     $ 29,720.00     $ -     $ 103,500.00  
Net Income/(Loss)   $ (19,690.50 )   $ (80,368.43 )   $ (16,096.50 )   $ (13,060.21 )   $ (60,769.22 )
Membership Contributions   $ 42,550.00     $ -     $ -     $ 86,520.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 22,859.50     $ 46,071.57     $ 13,623.50     $ 73,459.79     $ 42,730.78  

 

F-254

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #AlexRodriguez09
WSUniform
    #AliRookie
CardBVG8
    #BANKS1954
PSA9
    #BETTSGOLD
REFRACTOR
BASKET
    #BRADYPLAYOFF
CONTENDERS
BASKET
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 60,700.00     $ 91,925.00     $ 63,990.00     $ 93,300.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 60,700.00     $ 91,925.00     $ 63,990.00     $ 93,300.00  
Net Income/(Loss)   $ (87,643.01 )   $ (43,733.18 )   $ 67,435.00     $ (11,234.80 )   $ -  
Membership Contributions   $ 149,500.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (155,000.00 )   $ -     $ -  
Balance December 31, 2022   $ 61,856.99     $ 16,966.82     $ 4,360.00     $ 52,755.20     $ 93,300.00  

 

F-255

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #BRADY
REEBOKF
LAWLESS
    #BRADY
ROOKIE
    #BabeRuth
BowsOutPhoto
    #Bellinger
Orange
BGS9.5
    #BettsBlue
Refractor
Basket
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ 23,436.00     $ -     $ -     $ -     $ -  
Membership Contributions   $ 48,804.00     $ 59,710.00     $ -     $ -     $ 33,850.00  
Membership Distributions   $ (70,000.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 2,240.00     $ 59,710.00     $ -     $ -     $ 33,850.00  
Net Income/(Loss)   $ -     $ -     $ -     $ (20,286.75 )   $ (25,397.46 )
Membership Contributions   $ -     $ -     $ 50,860.00     $ 27,800.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 2,240.00     $ 59,710.00     $ 50,860.00     $ 7,513.25     $ 8,452.54  

 

F-256

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #BobbyOrr
BruinsJersey
    #Brady01
TicketBooklet
    #Brady2000
SPXSpectrum
BGS9.5
    #Brady
Bowman10
    #Brady
Championship
Ticket
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ 42,900.00     $ 2,312,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ -     $ 42,900.00     $ 2,312,000.00  
Net Income/(Loss)   $ (124,296.09 )   $ (8,310.97 )   $ (280,353.86 )   $ (15,060.93 )   $ (1,442,831.15 )
Membership Contributions   $ 429,000.00     $ 11,990.00     $ 563,500.00     $ (11,500.00 )   $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 304,703.91     $ 3,679.03     $ 283,146.14     $ 16,339.07     $ 869,168.85  

 

F-257

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Brady
DebutTicket
    #CHAMBERLAIN
HSUNIFORM
    #CHAMBER
LAINPHILA
UNI
FORM59-60
    #CLEMENTE
1955PSA8
    #CLEMENTE
WHITE&GRAY
BASKET
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ (20,447.55 )
Membership Contributions   $ -     $ 323,280.00     $ 1,335,000.00     $ 83,999.50     $ 114,750.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 323,280.00     $ 1,335,000.00     $ 83,999.50     $ 94,302.45  
Net Income/(Loss)   $ (49,530.38 )   $ -     $ -     $ (362.96 )   $ (31,093.50 )
Membership Contributions   $ 115,750.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 66,219.62     $ 323,280.00     $ 1,335,000.00     $ 83,636.54     $ 63,208.95  

 

F-258

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #COBBMINTE98     #COBBVINTAGE
T206PHOTO
    #CROSBY
THECUP
BASKET
    #CURRYRP
ABGS9.5
    #CassiusClaySony
ListonUPIType1
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ 280,510.00     $ -  
Membership Contributions   $ 309,500.00     $ 54,255.00     $ 212,700.00     $ 501,500.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ (780,000.00 )   $ -  
Balance December 31, 2021   $ 309,500.00     $ 54,255.00     $ 212,700.00     $ 2,010.00     $ -  
Net Income/(Loss)   $ (48,069.39 )   $ (18,591.75 )   $ (72,586.59 )   $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ 24,950.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 261,430.61     $ 35,663.25     $ 140,113.41     $ 2,010.00     $ 24,950.00  

 

F-259

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #CharlesBarkley
SunsJersey
    #ChicagoBulls
DynastyHardwood
    #ChrisBosh
GameWorn
Raptors
Sneaker
    #Clemente
65-68Bat
    #Cristiano
RonaldoRC1of1
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 366,250.00     $ 18,150.00     $ 31,725.00     $ 266,250.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 366,250.00     $ 18,150.00     $ 31,725.00     $ 266,250.00  
Net Income/(Loss)   $ (19,118.71 )   $ (222,083.15 )   $ (12,269.42 )   $ -     $ (173,191.75 )
Membership Contributions   $ 159,900.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 140,781.29     $ 144,166.85     $ 5,880.58     $ 31,725.00     $ 93,058.25  

 

F-260

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #CrosbyWinter
ClassicSkates
    #CurryGold
ToppsPSA10
    #DIMAGGIO
1933BAT
    #DONCIC
BLUEPSA10
    #DURANT
CHROMEREFR
ACTORPSA10
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ 97,550.00     $ 64,700.00     $ 13,100.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ 97,550.00     $ 64,700.00     $ 13,100.00  
Net Income/(Loss)   $ (5,093.63 )   $ -     $ (37,376.58 )   $ (32,343.30 )   $ (2,456.25 )
Membership Contributions   $ 19,100.00     $ 32,000.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 14,006.37     $ 32,000.00     $ 60,173.42     $ 32,356.70     $ 10,643.75  

 

F-261

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #DWADE
ULTIMATE
    #DaveBing
Signed50
GreatestNBAPlay
    #Devers
Superfractor
    #Donovan
Mitchell
NT9.5
    #Durant07-08
Exquisite
Limited
LogosBGS9.5
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ 43,780.00     $ -     $ -  
Membership Contributions   $ 44,090.00     $ -     $ 37,200.00     $ 31,250.00     $ -  
Membership Distributions   $ -     $ -     $ (78,500.00 )   $ -     $ -  
Balance December 31, 2021   $ 44,090.00     $ -     $ 2,480.00     $ 31,250.00     $ -  
Net Income/(Loss)   $ (29,173.66 )   $ (65,045.26 )   $ -     $ (13,646.04 )   $ -  
Membership Contributions   $ -     $ 106,510.00     $ -     $ -     $ 222,770.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 14,916.34     $ 41,464.74     $ 2,480.00     $ 17,603.96     $ 222,770.00  

 

F-262

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #ELWAY1984
ROOKIE
CARDPSA10
BASKET
    #EMMITT
SMITH
10KJERSEY
    #EMMITT
SMITHMVP
BASKET
    #EddiePlank
T206PSA4
    #EmbiidFirst
50PointGame
Jersey
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ (24,283.49 )   $ -     $ -  
Membership Contributions   $ 31,250.00     $ 60,500.00     $ 117,000.00     $ 318,200.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 31,250.00     $ 60,500.00     $ 92,716.51     $ 318,200.00     $ -  
Net Income/(Loss)   $ (16,601.56 )   $ (27,577.50 )   $ (36,745.57 )   $ (76,299.37 )   $ (28,353.63 )
Membership Contributions   $ -     $ -     $ -     $ -     $ 39,420.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 14,648.44     $ 32,922.50     $ 55,970.94     $ 241,900.63     $ 11,066.37  

 

F-263

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Erling
Haaland
PSA10Basket
    #Eruzione
1980
MiracleOnIce
GoldJersey
    #FRANK
ROBINSON1957
PSA9BASKET
    #FRANK
ROBINSON
500HRBAT
    #GIANNIS
GOLD
IMMACULATE
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ 27,570.80     $ -  
Membership Contributions   $ 14,560.00     $ -     $ 78,580.00     $ 174,500.00     $ 51,200.00  
Membership Distributions   $ -     $ -     $ -     $ (200,000.00 )   $ -  
Balance December 31, 2021   $ 14,560.00     $ -     $ 78,580.00     $ 2,070.80     $ 51,200.00  
Net Income/(Loss)   $ -     $ (267,196.00 )   $ 19,728.00     $ -     $ (10,327.00 )
Membership Contributions   $ -     $ 708,000.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (96,000.00 )   $ -     $ -  
Balance December 31, 2022   $ 14,560.00     $ 440,804.00     $ 2,308.00     $ 2,070.80     $ 40,873.00  

 

F-264

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #GIANNISRPA     #GLEYBER
TORRES
ORANGE9.5
    #GRETZKY
OPEE
CHEE1979
    #GRIFFEY89
UPPERDECK
SGCGOLD
    #GaryCarter
1975PSA10
Basket (1 OP)
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ (668.72 )   $ -     $ -     $ -  
Membership Contributions   $ 118,980.00     $ 21,940.00     $ 70,780.00     $ -     $ 39,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 118,980.00     $ 21,271.28     $ 70,780.00     $ -     $ 39,000.00  
Net Income/(Loss)   $ 83,470.00     $ (16,534.68 )   $ -     $ (8,914.57 )   $ -  
Membership Contributions   $ -     $ -     $ -     $ 17,360.00     $ -  
Membership Distributions   $ (200,000.00 )   $ -     $ -             $ -  
Balance December 31, 2022   $ 2,450.00     $ 4,736.60     $ 70,780.00     $ 8,445.43     $ 39,000.00  

 

F-265

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Giannis48
PointGame
Sneakers
    #Gretzky
1979
Topps9
    #Gretzky1981
SportsIllustrated
CoverCGC9.4
    #HARMONKILLE
BREW1955
TOPPSPSA9
    #HamiltonChrome
OrangeSapphire
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 26,200.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 26,200.00     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ (7,366.75 )   $ (1,720.20 )   $ -     $ (18,740.80 )   $ (45,554.13 )
Membership Contributions   $ -     $ 59,380.00     $ 39,600.00     $ 43,940.00     $ 60,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 18,833.25     $ 57,659.80     $ 39,600.00     $ 25,199.20     $ 14,445.87  

 

F-266

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #HonusWagner
1910PSA5
    #MLBHALL
OFFAME
BASEBALL
    #JETERFOILRC
BASKETBGS9.5
    #JORDAN85
NIKEBASKET
    #JORDAN
EXQUISITEBGS8
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ (29,977.93 )   $ 63,982.00     $ -  
Membership Contributions   $ -     $ 308,400.00     $ 103,350.00     $ 141,530.00     $ 81,300.00  
Membership Distributions   $ -     $ -     $ -     $ (203,000.00 )   $ -  
Balance December 31, 2021   $ -     $ 308,400.00     $ 73,372.07     $ 2,512.00     $ 81,300.00  
Net Income/(Loss)   $ -     $ (72,140.75 )   $ (50,485.67 )   $ -     $ (51,548.99 )
Membership Contributions   $ 100,680.00     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 100,680.00     $ 236,259.25     $ 22,886.40     $ 2,512.00     $ 29,751.01  

 

F-267

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #JORDAN
ROOKIE
JERSEY
    #JORDANSIGNED
PROFESSIONAL
BAT
    #Jackie
Leaf3.5
    #JackieRobinson
1952Topps
PSA8.5
    #JackieRobinson
53Topps8
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ (10,271.22 )   $ -     $ -     $ -  
Membership Contributions   $ 246,500.00     $ 52,900.00     $ 42,200.00     $ 576,050.00     $ 59,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 246,500.00     $ 42,628.78     $ 42,200.00     $ 576,050.00     $ 59,000.00  
Net Income/(Loss)   $ -     $ (32,837.51 )   $ (19,324.00 )   $ -     $ (3,000.00 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 246,500.00     $ 9,791.27     $ 22,876.00     $ 576,050.00     $ 56,000.00  

 

F-268

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #JimmieFoxx
1938Bat
    #JokicRefractor
1of1
    #Jordan86
FleerBGS9.5
Basket
    #JordanExquisite
8.5Flashback
    #JordanFleer
86SGC10
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 98,600.00     $ 24,110.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 98,600.00     $ 24,110.00     $ -     $ -     $ -  
Net Income/(Loss)   $ (22,735.63 )   $ (5,107.17 )   $ (75,658.16 )   $ (84,698.40 )   $ (116,345.33 )
Membership Contributions   $ -     $ -     $ 143,550.00     $ 181,000.00     $ 200,900.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 75,864.37     $ 19,002.83     $ 67,891.84     $ 96,301.60     $ 84,554.67  

 

F-269

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #JordanLe
BronMagic
TripleSigs
    #JordanLe
BronSign
oftheTimes
    #JordanMagicLe
BronTriple
AutoJers
    #JoshAllen
GoldBGS9.5
    #JustinHerbert
Hidden
TreasureRPA
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 86,750.00     $ 171,000.00     $ 131,900.00     $ 31,250.00     $ 64,850.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 86,750.00     $ 171,000.00     $ 131,900.00     $ 31,250.00     $ 64,850.00  
Net Income/(Loss)   $ (55,881.69 )   $ (93,852.01 )   $ (39.40 )   $ -     $ (31,111.64 )
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ (130,000.00 )   $ -     $ -  
Balance December 31, 2022   $ 30,868.31     $ 77,147.99     $ 1,860.60     $ 31,250.00     $ 33,738.36  

 

F-270

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #KAWHI
BASKET
    #KOBEREEBOK
IVERSONRETROS
    #KOUFAX
1955PSA8.5
    #KOUFAX
55PSA9
    #KareemPoints
RecordBall
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ (11,131.20 )   $ -     $ 64,620.00     $ -     $ -  
Membership Contributions   $ 71,610.00     $ 92,000.00     $ 37,920.00     $ 497,500.00     $ -  
Membership Distributions   $ -     $ -     $ (100,000.00 )   $ -     $ -  
Balance December 31, 2021   $ 60,478.80     $ 92,000.00     $ 2,540.00     $ 497,500.00     $ -  
Net Income/(Loss)   $ (42,028.18 )   $ (64,125.70 )   $ -     $ (104,500.04 )   $ (263,609.88 )
Membership Contributions   $ -     $ -     $ -     $ -     $ 392,500.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 18,450.62     $ 27,874.30     $ 2,540.00     $ 392,999.96     $ 128,890.12  

 

F-271

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #KevinDurant
HSJersey
    #Kobe1997
AirBallGame
UsedShoes
    #KobeBlack
HistoryMonth
FinalSeasonShoes
    #KobeBryant
2001Warm
UpJacket
    #KobeBryant
FirstWhite
#24Jersey
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 227,000.00     $ -     $ -     $ -     $ 710,700.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 227,000.00     $ -     $ -     $ -     $ 710,700.00  
Net Income/(Loss)   $ (108,302.00 )   $ -     $ (28,041.50 )   $ (134,650.94 )   $ (385,275.81 )
Membership Contributions   $ -     $ 132,300.00     $ 77,200.00     $ 209,100.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 118,698.00     $ 132,300.00     $ 49,158.50     $ 74,449.06     $ 325,424.19  

 

F-272

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #KobeBryant
RookieSneakers
    #KobeBryant
RoyalBlue
JordanSneakers
    #KobeFinal
SeasonSneakers
    #KobeLeBron
JordanMagic
QuadAuto
    #Koufax
PSA8
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -          
Membership Contributions   $ 138,000.00     $ 93,001.00     $ 64,800.00     $ -          
Membership Distributions   $ -     $ -     $ -     $ -          
Balance December 31, 2021   $ 138,000.00     $ 93,001.00     $ 64,800.00     $ -     $ -  
Net Income/(Loss)   $ 16,510.00     $ (52,568.50 )   $ (43,003.38 )   $ (85,521.08 )   $ (16,405.24 )
Membership Contributions   $ -     $ -     $ -     $ 127,000.00     $ 44,450.00  
Membership Distributions   $ (152,500.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 2,010.00     $ 40,432.50     $ 21,796.62     $ 41,478.92     $ 28,044.76  

 

F-273

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #LBJ
Exquisite
    #LBJKobe
ToppsBasket
    #LEBRON
BLACK
REFRACTOR
    #LEBRON
EMBLEMSOF
ENDORSEMENT
    #LEBRON
MELOW
ADETRIORC
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 1,387,500.00     $ -     $ 136,050.00     $ 221,000.00     $ 379,120.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 1,387,500.00     $ -     $ 136,050.00     $ 221,000.00     $ 379,120.00  
Net Income/(Loss)   $ (597,157.91 )   $ (7,465.21 )   $ (54,865.94 )   $ (157,882.01 )   $ (287,477.38 )
Membership Contributions   $ -     $ 16,800.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 790,342.09     $ 9,334.79     $ 81,184.06     $ 63,117.99     $ 91,642.62  

 

F-274

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #LEBRON
ULTIMATE
    #LUKADONCICGU
ROOKIE
SNEAKERS
    #LeBron
BlackDiamond
    #LeBron
Credentials
    #LeBronMelo
Bosh2008
TripleLogoMan
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 185,950.00     $ -     $ 78,750.00     $ -     $ 309,750.00  
Membership Distributions   $ -     $ -     $ -             $ -  
Balance December 31, 2021   $ 185,950.00     $ -     $ 78,750.00     $ -     $ 309,750.00  
Net Income/(Loss)   $ (118,824.86 )   $ 23,269.00     $ (46,369.85 )   $ (151,238.27 )   $ (232,179.72 )
Membership Contributions   $ -     $ 87,250.00     $ -     $ 196,000.00     $ -  
Membership Distributions   $ -     $ (115,000.00 )   $ -     $ -     $ -  
Balance December 31, 2022   $ 67,125.14     $ (4,481.00 )   $ 32,380.15     $ 44,761.73     $ 77,570.28  

 

F-275

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #LeBron
MeloDual
Logoman
    #LeBron
RookieShoes
    #LouGehrig
RCPhoto
    #Luka
Rookie
Jersey
    #Luka
White
Sparkle
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 1,110,000.00     $ -     $ -     $ 522,250.00     $ 721,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 1,110,000.00     $ -     $ -     $ 522,250.00     $ 721,000.00  
Net Income/(Loss)   $ (725,558.15 )   $ (108,640.59 )   $ (5,824.99 )   $ (161,167.67 )   $ (439,829.01 )
Membership Contributions   $ -     $ 466,000.00     $ 54,260.00     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 384,441.85     $ 357,359.41     $ 48,435.01     $ 361,082.33     $ 281,170.99  

 

F-276

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #MAGIC
BIRDDRJ
    #MAGIC
BIRDDRJ
PSA8
BASKET
    #MAGICBIRD
LOGOMAN
    #MAHOMES
EMERAL
DRPA
BGS9
    #MANTLE
1952
BOWMAN
PSA8
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ 368,580.00     $ -     $ -     $ -     $ -  
Membership Contributions   $ 355,280.00     $ 28,160.00     $ 512,800.00     $ 82,340.00     $ 15,600.00  
Membership Distributions   $ (720,000.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 3,860.00     $ 28,160.00     $ 512,800.00     $ 82,340.00     $ 15,600.00  
Net Income/(Loss)   $ -     $ (20,274.58 )   $ (289,637.60 )   $ 35,130.00     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ (115,000.00 )   $ -  
Balance December 31, 2022   $ 3,860.00     $ 7,885.42     $ 223,162.40     $ 2,470.00     $ 15,600.00  

 

F-277

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #MANTLE
1952
TOPPSPSA8
    #MANTLE
1956
PSA8
BASKET
    #MANTLE
1960
PSA9
    #MANTLE52
TOPPSPSA7
    #MANTLE54
BOWMAN
BASKET
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 498,800.00     $ 29,675.00     $ 42,270.00     $ -     $ 53,200.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 498,800.00     $ 29,675.00     $ 42,270.00     $ -     $ 53,200.00  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ (22,362.71 )
Membership Contributions   $ -     $ -     $ -     $ 316,000.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 498,800.00     $ 29,675.00     $ 42,270.00     $ 316,000.00     $ 30,837.29  

 

F-278

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #MARINO
1984ROOKIE
CARDBGS10
BASKET
    #MARINO
MANNING
FAVRE
JERSEYS
    #MAYS
1951
BOWMAN7
    #MAYS
1951
PHOTO
    #MAYS
1952
PSA8
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ 13,856.00     $ -  
Membership Contributions   $ -     $ 51,940.00     $ 105,000.00     $ 53,210.00     $ 307,750.00  
Membership Distributions   $ -     $ -     $ -     $ (65,000.00 )   $ -  
Balance December 31, 2021   $ -     $ 51,940.00     $ 105,000.00     $ 2,066.00     $ 307,750.00  
Net Income/(Loss)   $ (9,293.75 )   $ (11,190.59 )   $ (33,836.88 )   $ -     $ (26,805.33 )
Membership Contributions   $ 19,580.00     $ -     $ -     $ -     $ (55,000.00 )
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 10,286.25     $ 40,749.41     $ 71,163.12     $ 2,066.00     $ 225,944.67  

 

F-279

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #MAYS
1959PSA9
BASKET
    #MAYS
1960PSA9
    #MAY
WEATHERRC
PSA10
    #MESSI
ROOKIE
BASKET
    #MIKANRC
PHOTO
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ (17,741.25 )   $ -  
Membership Contributions   $ 25,456.00     $ 19,140.00     $ 26,270.00     $ 94,460.00     $ 57,500.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 25,456.00     $ 19,140.00     $ 26,270.00     $ 76,718.75     $ 57,500.00  
Net Income/(Loss)   $ -     $ (926.36 )   $ (16,290.30 )   $ (47,908.24 )   $ 27,170.00  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ (82,500.00 )
Balance December 31, 2022   $ 25,456.00     $ 18,213.64     $ 9,979.70     $ 28,810.51     $ 2,170.00  

 

F-280

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #MLBAllStar
GameTicketRun
Collection
    #MONTANA
RCPSA10
    #MOOKIE
BETTS
GLOVE
    #MPJ
Championship
Ticket
    #MagicBird
DrJ1980PSA9
(BH SPORTS)
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 67,320.00     $ 63,110.00     $ 31,450.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 67,320.00     $ 63,110.00     $ 31,450.00     $ -  
Net Income/(Loss)   $ (27,621.25 )   $ (17,120.70 )   $ (44,307.81 )   $ (27,550.58 )   $ (16,306.37 )
Membership Contributions   $ 50,900.00     $ -     $ -     $ -     $ 32,950.00  
Membership Distributions   $ -     $ -     $ -     $ -          
Balance December 31, 2022   $ 23,278.75     $ 50,199.30     $ 18,802.19     $ 3,899.42     $ 16,643.63  

 

F-281

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Mahomes
Bronze
Basket
    #Mahomes
Immaculate
Logo1of1
    #Mahomes
NT1of1
    #Mahomes
NT8.5
    #Mantle1953
Bowman8
Basket
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ (32,641.05 )   $ -  
Membership Contributions   $ 115,000.00     $ 227,000.00     $ 1,667,500.00     $ 165,895.00     $ 53,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 115,000.00     $ 227,000.00     $ 1,667,500.00     $ 133,253.95     $ 53,000.00  
Net Income/(Loss)   $ (15,608.00 )   $ (112,054.32 )   $ (1,043,978.71 )   $ (74,439.25 )   $ (22,052.25 )
Membership Contributions   $ -     $ -     $ -     $ 5.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 99,392.00     $ 114,945.68     $ 623,521.29     $ 58,819.70     $ 30,947.75  

 

F-282

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Mantle1953
Topps8
    #Mantle1957
ToppsPSA8.5
    #Mantle1964
Topps9
    #Mantle1965
Topps9
    #Mantle1966
ToppsPSA9
Basket
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 103,500.00     $ 63,700.00     $ 51,152.50     $ -     $ 45,660.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 103,500.00     $ 63,700.00     $ 51,152.50     $ -     $ 45,660.00  
Net Income/(Loss)   $ (1,733.64 )   $ (12,771.36 )   $ (3,232.33 )   $ -     $ (2,394.65 )
Membership Contributions   $ -     $ (5,400.00 )   $ -     $ 39,950.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 101,766.36     $ 45,528.64     $ 47,920.17     $ 39,950.00     $ 43,265.35  

 

F-283

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Mantle1967
Topps9
    #Mantle1968
PSA9
Basket
    #Mantle1969
Topps9
    #Mantle51
BowmanSGC7
    #Mantle
DebutStub
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 38,050.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 38,050.00     $ -     $ -     $ -  
Net Income/(Loss)   $ (5,174.36 )   $ (17,993.60 )   $ -     $ (19,166.57 )   $ (85,723.88 )
Membership Contributions   $ 21,470.00     $ -     $ 35,400.00     $ 83,845.00     $ 118,250.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 16,295.64     $ 20,056.40     $ 35,400.00     $ 64,678.43     $ 32,526.12  

 

F-284

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Maris58
ToppsPSA9
    #Mays1956
GrayPSA9
    #MessiMega
cracks#71
PSA9
    #Michael
PorterJr
Basket
    #Mikan48
Bowman
PSA7
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 29,345.00     $ 59,000.00     $ 115,000.00     $ 31,065.00     $ 42,551.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 29,345.00     $ 59,000.00     $ 115,000.00     $ 31,065.00     $ 42,551.00  
Net Income/(Loss)   $ (6,896.46 )   $ (21,757.32 )   $ (56,061.27 )   $ (20,562.97 )   $ (14,954.75 )
Membership Contributions   $ -     $ -     $ (25,000.00 )   $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 22,448.54     $ 37,242.68     $ 33,938.73     $ 10,502.03     $ 27,596.25  

 

F-285

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #NTBBall
WaxBundle
    #NadalNet
ProGlossy
    #NegroLeague
Legendary
CutsBasket
    #NolanRyan
1968
Milton
BradleyPSA9
    #NolanRyan
1968
ToppsPSA8.5
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ 92,800.00     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ 92,800.00     $ -     $ -  
Net Income/(Loss)   $ (78,599.62 )   $ -     $ (59,607.27 )   $ (45,279.92 )   $ -  
Membership Contributions   $ 142,500.00     $ 30,650.00     $ -     $ 172,500.00     $ 24,850.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 63,900.38     $ 30,650.00     $ 33,192.73     $ 127,220.08     $ 24,850.00  

 

F-286

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #OVECHKIN
THECUP
BGS8.5
    #OZZIE
SMITHRC
BGS9.5
    #Orange
Dominguez
    #OscarRobertson
Cincinnati
RoyalsJersey
    #OttoGraham1950
BowmanPSA9
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ 14,890.00     $ -     $ -     $ -     $ -  
Membership Contributions   $ 42,250.00     $ 74,710.00     $ 38,395.00     $ -     $ -  
Membership Distributions   $ (55,000.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 2,140.00     $ 74,710.00     $ 38,395.00     $ -     $ -  
Net Income/(Loss)   $ -     $ (54,009.10 )   $ (18,566.20 )   $ 26,416.00     $ 20,645.00  
Membership Contributions   $ -     $ -     $ -     $ 286,000.00     $ 45,890.00  
Membership Distributions   $ -     $ -     $ -     $ (320,000.00 )   $ (70,000.00 )
Balance December 31, 2022   $ 2,140.00     $ 20,700.90     $ 19,828.80     $ (7,584.00 )   $ (3,465.00 )

 

F-287

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Ovechkin
SPAuthBasket9.5
    #Ovechkin
TheCupBGS
GemMint9.5
    #PaulMolitor1978
ToppsPSA10
    #PaulPierce
2010AS
GJersey
    #Pele1958
AmericanaPSA3
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ 31,450.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ -     $ 31,450.00     $ -  
Net Income/(Loss)   $ (6,470.54 )   $ (145,768.63 )   $ (18,935.94 )   $ (26,336.00 )   $ (49,513.47 )
Membership Contributions   $ 32,380.00     $ 468,500.00     $ 53,990.00     $ -     $ 126,740.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 25,909.46     $ 322,731.37     $ 35,054.06     $ 5,114.00     $ 77,226.53  

 

F-288

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Peyton
Manning
MVPHelmet
    #RICKEY
HENDERSONRC
PSA10
    #RODGERS
PLAYOFF
CONTENDER
SGREEN
    #RONALDO2002
PANINIFUTEBOL
STICKERSPSA10
    #RONALDO2003
PANINIMEGA
CRAQUESPSA10
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ 11,136.00     $ -     $ -  
Membership Contributions   $ 190,020.00     $ 152,200.00     $ 20,949.00     $ -     $ -  
Membership Distributions   $ -     $ -     $ (30,000.00 )   $ -     $ -  
Balance December 31, 2021   $ 190,020.00     $ 152,200.00     $ 2,085.00     $ -     $ -  
Net Income/(Loss)   $ (18,774.74 )   $ (58,664.51 )   $ -     $ (49,849.30 )   $ (170,975.47 )
Membership Contributions   $ -     $ -     $ -     $ 115,500.00     $ 325,590.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 171,245.26     $ 93,535.49     $ 2,085.00     $ 65,650.70     $ 154,614.53  

 

F-289

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #RipkenRookie
Jersey&Card
Basket
    #Roy
Campanella1949
BowmanPSA9
    #Ruth1914
Baltimore
NewsSGC3
    #Ruth33
GoudeySGC8
    #Sadaharu
OhBat
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ -     $ 66,540.00     $ 142,250.00     $ 25,850.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ 66,540.00     $ 142,250.00     $ 25,850.00  
Net Income/(Loss)   $ (35,470.17 )   $ (23,100.00 )   $ -     $ -     $ (5,780.44 )
Membership Contributions   $ 159,400.00     $ 61,600.00     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 123,929.83     $ 38,500.00     $ 66,540.00     $ 142,250.00     $ 20,069.56  

 

F-290

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #SandyKoufax1956
ToppsGray
BackPSA9
    #Satchel
Paige48
LeafSGC30
    #Seager
Orange
Refractor
Basket
    #Serena03
NetProPSA10
Basket
    #ShoelessJoe
Jackson1915
PSA8
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ -     $ 37,050.00     $ 16,880.00     $ 18,800.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ 37,050.00     $ 16,880.00     $ 18,800.00     $ -  
Net Income/(Loss)   $ (4,944.60 )   $ (12,192.93 )   $ (11,100.00 )   $ -     $ (54,065.67 )
Membership Contributions   $ 36,090.00     $ -     $ -     $ -     $ 99,950.00  
Membership Distributions   $ -     $ -     $ (3,500.00 )   $ -     $ -  
Balance December 31, 2022   $ 31,145.40     $ 24,857.07     $ 2,280.00     $ 18,800.00     $ 45,884.33  

 

F-291

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #StephCurry
Sneakers
    #TATIS
BOWMAN
BLACKLABEL
    #TATUM
FLAWLESS10
    #TED
WILLIAMS1939
PLAYBALL
    #TIGER
PUTTER
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ 29,980.00     $ (22,135.00 )   $ -     $ -     $ -  
Membership Contributions   $ 82,000.00     $ 223,000.00     $ 47,600.00     $ 33,960.00     $ 210,730.00  
Membership Distributions   $ (110,000.00 )   $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 1,980.00     $ 200,865.00     $ 47,600.00     $ 33,960.00     $ 210,730.00  
Net Income/(Loss)   $ -     $ (154,336.25 )   $ 54,580.00     $ -     $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ 5,130.00  
Membership Distributions   $ -     $ -     $ (100,000.00 )   $ -     $ -  
Balance December 31, 2022   $ 1,980.00     $ 46,528.75     $ 2,180.00     $ 33,960.00     $ 215,860.00  

 

F-292

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #TIGER
SIFORKIDS
    #TIGER
SPAUTHENTIC
BGS9.5
    #TRAEYOUNG
FLAWLESS
BGS9
    #TYSONRC
BASKET
BGS9
    #Tatum
FlawlessGold
BGS9.5
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 24,900.00     $ 36,900.00     $ 15,840.00     $ 70,900.00     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 24,900.00     $ 36,900.00     $ 15,840.00     $ 70,900.00     $ -  
Net Income/(Loss)   $ -     $ (21,189.24 )   $ (8,252.95 )   $ (41,307.96 )   $ (16,885.00 )
Membership Contributions   $ -     $ -     $ -     $ (12,000.00 )   $ 60,000.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 24,900.00     $ 15,710.76     $ 7,587.05     $ 17,592.04     $ 43,115.00  

 

F-293

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #TheRock
Bumble
BeePSA10
    #Tiger1st
EventStub
    #TigerWoods
DebutTicket
    #TimDuncan
PMGGreen
    #TraeYoung
FlawlessGreen
BGS9
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ -  
Membership Contributions   $ 48,200.00     $ -     $ -     $ 227,500.00     $ 24,840.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ 48,200.00     $ -     $ -     $ 227,500.00     $ 24,840.00  
Net Income/(Loss)   $ (26,665.00 )   $ (65,762.22 )   $ (44,543.19 )   $ -     $ (8,965.00 )
Membership Contributions   $ -     $ 94,950.00     $ 83,400.00     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 21,535.00     $ 29,187.78     $ 38,856.81     $ 227,500.00     $ 15,875.00  

 

F-294

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Trevor
LawrenceLeaf
Basket
    #Trout
Finest
Super
fractor
    #UNITAS1965
JERSEY
    #Unitas
PSA8
    #WILTCHAMBER
LAIN61PSA9
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ 144,898.00  
Membership Contributions   $ 11,300.00     $ 282,500.00     $ 167,000.00     $ 21,200.00     $ 207,400.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ (350,000.00 )
Balance December 31, 2021   $ 11,300.00     $ 282,500.00     $ 167,000.00     $ 21,200.00     $ 2,298.00  
Net Income/(Loss)   $ (6,720.73 )   $ (166,771.99 )   $ -     $ (8,604.67 )   $ -  
Membership Contributions   $ -     $ -     $ -     $ -     $ -  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2022   $ 4,579.27     $ 115,728.01     $ 167,000.00     $ 12,595.33     $ 2,298.00  

 

F-295

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #Warren
Spahn1948
LeafPSA9
    #Wilt
Chamberlain1961
FleerRCPSA9
    #YASTRZEMSKIRC9
BASKET
    #YaoDuncanDirk
TripleLogoman
    #ZION
RPABGS9
 
Balance December 31, 2020   $ -     $ -     $ -     $ -     $ -  
Net Income/(Loss)   $ -     $ -     $ -     $ -     $ (21,593.88 )
Membership Contributions   $ -     $ -     $ 41,970.00     $ -     $ 133,720.00  
Membership Distributions   $ -     $ -     $ -     $ -     $ -  
Balance December 31, 2021   $ -     $ -     $ 41,970.00     $ -     $ 112,126.12  
Net Income/(Loss)   $ (41,313.55 )   $ (66,616.27 )   $ (3,874.00 )   $ (118,647.50 )   $ (57,645.87 )
Membership Contributions   $ 92,750.00     $ 355,999.50     $ -     $ 171,000.00     $ -  
Membership Distributions   $ -     $ -     $ (36,000.00 )   $ -     $ -  
Balance December 31, 2022   $ 51,436.45     $ 289,383.23     $ 2,096.00     $ 52,352.50     $ 54,480.25  

 

F-296

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENT OF MEMBERS’ EQUITY/(DEFICIT)
YEARS ENDED DECEMBER 31, 2022 AND 2021

 

    #ZionPrizms
BlueBGS10
    CONSOLIDATED  
Balance December 31, 2020   $ -     $ 3,249,958.34  
Net Income/(Loss)   $ -     $ 1,507,733.25  
Membership Contributions   $ 31,560.00     $ 26,725,652.00  
Membership Distributions   $ -     $ (5,861,500.00 )
Balance December 31, 2021   $ 31,560.00     $ 25,621,843.59  
Net Income/(Loss)   $ (20,317.88 )   $ (12,613,369.12 )
Membership Contributions   $ -     $ 9,473,739.50  
Membership Distributions   $ -     $ (1,650,500.00 )
Balance December 31, 2022   $ 11,242.12     $ 20,831,713.97  

 

F-297

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #03EXQUISITE
BOX
    #03TOPPS
CHROME
WAX
    #18-19BASKET
BALLGROWTH
BASKET
    #1909E95S
GCSET
    #1959TOPPSBASE
BALLSET
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (23,834.52 )   $ (8,275.74 )   $ (15,627.63 )   $ (9,627.37 )   $ (12,974.91 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       6,939.00       14,670.50       7,339.00       4,839.47  
Impairment Loss on Series     23,834.52       (8,500.76 )     (21,601.50 )     (12,350.88 )     (24,467.34 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (15,849.00 )     (21,048.50 )     (22,594.00 )     (59,078.47 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (1,032.00 )     (1,052.50 )     (1,002.50 )
Net Cash Flows provided by (used in) Operating Activities     -       (25,686.50 )     (44,639.13 )     (38,285.75 )     (92,683.75 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       24,350.00       43,682.00       35,997.50       84,547.50  
Proceeds From Sale of Collectable Assets             8,910.00       6,378.00       15,255.00       54,239.00  
Net Cash provided by (used in) Investing Activities     -       33,260.00       50,060.00       51,252.50       138,786.50  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (7,573.50 )     (5,420.87 )     (12,966.75 )     (46,102.75 )
Total Other Equity     -       (7,573.50 )     (5,420.87 )     (12,966.75 )     (46,102.75 )
Net Cash Flows Provided by (Used In) Financing Activities     -       (7,573.50 )     (5,420.87 )     (12,966.75 )     (46,102.75 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 1,032.00     $ 1,052.50     $ 1,002.50  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-298

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #1964KOUFAX
JERSEY
    #1969TOPPS
BASKET
BALLSET
    #1980Topps
Basketball
Wax
    #1986WAX     #2000PLAYOFF
CONTENDERS
WAX
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (53,157.78 )   $ 40,469.37     $ (26,180.25 )   $ (73,730.41 )   $ (15,474.25 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       (61,650.55 )     21,265.00       -       -  
Impairment Loss on Series     53,157.78       (48,165.94 )     (18,590.25 )     73,730.41       15,474.25  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (106,185.29 )     (54,035.00 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       3,989.84       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       (1,095.00 )     (997.50 )     -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (172,637.57 )     (78,538.00 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       151,455.00       73,622.50       -       -  
Proceeds From Sale of Collectable Assets             163,846.00       32,770.00                  
Net Cash provided by (used in) Investing Activities     -       315,301.00       106,392.50       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (142,663.43 )     (27,854.50 )     -       -  
Total Other Equity     -       (142,663.43 )     (27,854.50 )     -          
Net Cash Flows Provided by (Used In) Financing Activities     -       (142,663.43 )     (27,854.50 )     -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ 1,095.00     $ 997.50     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-299

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #48LeafRuth
SGC8
    #49Bowman
JackieAuto
    #86Auto
FleerSet
    #96Skybox
E-X2000Wax
    #ACUNA
GOLD9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (27,103.98 )   $ -     $ -     $ (11,764.36 )   $ (4,391.61 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       2,329.00  
Impairment Loss on Series     27,103.98       -       -       11,764.36       (9,295.89 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       16,051.33       -       (16,079.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       500.00       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (16,051.33 )     -       (1,065.00 )
Net Cash Flows provided by (used in) Operating Activities     -       -       500.00       -       (28,502.50 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       109,500.00       -       26,440.00  
Proceeds From Sale of Collectable Assets                                     13,750.00  
Net Cash provided by (used in) Investing Activities     -       -       109,500.00       -       40,190.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       (110,000.00 )     -       -  
Distributions to equity holders     -       -       -       -       (11,687.50 )
Total Other Equity     -       -       (110,000.00 )     -       (11,687.50 )
Net Cash Flows Provided by (Used In) Financing Activities     -       -       (110,000.00 )     -       (11,687.50 )
                                         
Net increase (decrease) in cash     -       -       0.00       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ 0.00     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 16,051.33     $ -     $ 1,065.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-300

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #ALKALINE
1954
TOPPSPSA9
    #ALIW
BCBELT
    #ANDRE&HULK
WRESTLING
BASKET
    #ANDRETHE
GIANT
    #Aaron1954
PSA8.50
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ 9,900.67     $ (39,676.89 )   $ 7,058.53     $ (273.16 )   $ 36,950.00  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     (15,325.02 )     -       (16,434.00 )     -       (65,000.00 )
Impairment Loss on Series     (19,690.00 )     39,676.89       (80,368.43 )     273.16       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (20,834.50 )     -       (46,072.00 )     -       (134,649.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       12,649.00  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,012.50 )     -       -       -       (1,200.00 )
Net Cash Flows provided by (used in) Operating Activities     (46,961.35 )     -       (135,815.90 )     -       (151,250.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     41,537.50       -       126,440.00       -       123,200.00  
Proceeds From Sale of Collectable Assets     36,159.02               62,506.00               187,000.00  
Net Cash provided by (used in) Investing Activities     77,696.52       -       188,946.00       -       310,200.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (30,735.17 )     -       (53,130.10 )     -       (158,950.00 )
Total Other Equity     (30,735.17 )             (53,130.10 )     -          
Net Cash Flows Provided by (Used In) Financing Activities     (30,735.17 )     -       (53,130.10 )     -       (158,950.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,012.50     $ -     $ -     $ -     $ 1,200.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-301

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #AaronDecade
Basket
    #AcunaBowman
10Basket
    #AlexRodriguez09
WSUniform
    #AliRookie
CardBVG8
    #BANKS1954
PSA9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (14,435.34 )   $ (12,409.88 )   $ (33,254.49 )   $ (1,867.69 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     5,127.00       7,407.00       -       -       -  
Impairment Loss on Series     (13,060.21 )     (60,769.22 )     33,254.49       1,867.69       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (71,298.00 )     (40,761.00 )     -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,081.00 )     (985.00 )     -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (94,747.55 )     (107,518.10 )     -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     85,439.00       102,515.00       -       -       -  
Proceeds From Sale of Collectable Assets     66,171.00       33,354.00                       -  
Net Cash provided by (used in) Investing Activities     151,610.00       135,869.00       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (56,862.45 )     (28,350.90 )     -       -       -  
Total Other Equity     (56,862.45 )     (28,350.90 )     -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     (56,862.45 )     (28,350.90 )     -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,081.00     $ 985.00     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-302

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #BETTSGOLD
REFRACTOR
BASKET
    #BRADYPLAYOFF
CONTENDERS
BASKET
    #BRADY
REEBOKF
LAWLESS
    #BRADY
ROOKIE
    #BabeRuth
BowsOutPhoto
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (32,093.61 )   $ (58,973.63 )   $ -     $ (13,792.50 )   $ (10,407.60 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     28,815.01       -       -       -       -  
Impairment Loss on Series     (11,234.80 )     58,973.63       -       13,792.50       10,407.60  
Other Receivables     -       -       -       -       -  
Due from Related Party     (50,671.01 )     -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,042.00 )     -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (66,226.41 )     -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     62,948.00       -       -       -       -  
Proceeds From Sale of Collectable Assets     21,856.00                                  
Net Cash provided by (used in) Investing Activities     84,804.00       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (18,577.59 )     -       -       -       -  
Total Other Equity     (18,577.59 )                             -  
Net Cash Flows Provided by (Used In) Financing Activities     (18,577.59 )     -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,042.00     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-303

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Bellinger
Orange
BGS9.5
    #BettsBlue
Refractor
Basket
    #BobbyOrr
BruinsJersey
    #Brady01
TicketBooklet
    #Brady2000
SPXSpectrum
BGS9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (2,675.45 )   $ (1,101.29 )   $ 96,016.09     $ 2,318.69     $ (234,085.32 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     2,171.00       198.00       (96,016.00 )     (3,310.65 )     -  
Impairment Loss on Series     (20,286.75 )     (25,397.46 )     (124,296.09 )     (8,310.97 )     234,085.32  
Other Receivables     -       -       -       -       -  
Due from Related Party     (5,483.00 )     (6,223.00 )     (302,984.00 )     (1,649.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,015.00 )     (1,115.00 )     (860.00 )     (1,015.00 )     -  
Net Cash Flows provided by (used in) Operating Activities     (27,289.20 )     (33,638.75 )     (428,140.00 )     (11,966.93 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     26,785.00       32,735.00       428,140.00       10,975.00       -  
Proceeds From Sale of Collectable Assets     3,312.00       6,025.00       399,000.00       4,959.65          
Net Cash provided by (used in) Investing Activities     30,097.00       38,760.00       827,140.00       15,934.65       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (2,807.80 )     (5,121.25 )     (399,000.00 )     (3,967.72 )     -  
Total Other Equity     (2,807.80 )     (5,121.25 )     (399,000.00 )     (3,967.72 )     -  
Net Cash Flows Provided by (Used In) Financing Activities     (2,807.80 )     (5,121.25 )     (399,000.00 )     (3,967.72 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,015.00     $ 1,115.00     $ 860.00     $ 1,015.00     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-304

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Brady
Bowman10
    #Brady
Championship
Ticket
    #Brady
DebutTicket
    #CHAMBERLAIN
HSUNIFORM
    #CHAMBERLAIN
PHILAJERSEY59-60
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (7,847.57 )   $ (670,353.36 )   $ (51,164.62 )   $ -     $ 174,742.74  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     6,349.00       -       48,855.00       -       (353,488.60 )
Impairment Loss on Series     (15,060.93 )     670,353.36       (49,530.38 )     -       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (16,339.00 )     -       (64,255.00 )     -       (1,391,365.29 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       57,115.29  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (982.50 )     -       (375.00 )
Net Cash Flows provided by (used in) Operating Activities     (32,898.50 )     -       (117,077.50 )     -       (1,513,370.86 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     31,400.00       -       114,767.50       -       1,334,625.00  
Proceeds From Sale of Collectable Assets     9,990.00               15,400.00               1,687,738.60  
Net Cash provided by (used in) Investing Activities     41,390.00       -       130,167.50       -       3,022,363.60  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (8,491.50 )     -       (13,090.00 )     -       (1,508,992.74 )
Total Other Equity     (8,491.50 )     -       (13,090.00 )     -       (1,508,992.74 )
Net Cash Flows Provided by (Used In) Financing Activities     (8,491.50 )     -       (13,090.00 )     -       (1,508,992.74 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 982.50     $ -     $ 375.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-305

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #CLEMENTE
1955PSA8
    #CLEMENTE
WHITE&GRAY
BASKET
    #COBBMINTE98     #COBBVINTAGE
T206PHOTO
    #CROSBY
THECUP
BASKET
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (27,536.54 )   $ 14,973.49     $ (52,963.50 )   $ (16,709.96 )   $ (66,698.94 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     17,637.00       (28,363.58 )     33,510.67       13,743.54       -  
Impairment Loss on Series     (362.96 )     (51,541.05 )     (48,069.39 )     (18,591.75 )     66,698.94  
Other Receivables     -       -       -       -       -  
Due from Related Party     (83,637.00 )     (60,904.00 )     (242,555.00 )     (33,518.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       (1,152.50 )     (9,437.50 )     (1,072.50 )     -  
Net Cash Flows provided by (used in) Operating Activities     (93,899.50 )     (126,987.64 )     (319,514.72 )     (56,148.67 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     83,999.50       113,597.50       300,062.50       53,182.50       -  
Proceeds From Sale of Collectable Assets     66,000.00       89,267.58       209,044.33       19,774.46          
Net Cash provided by (used in) Investing Activities     149,999.50       202,865.08       509,106.83       72,956.96       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (56,100.00 )     (75,877.44 )     (189,592.11 )     (16,808.29 )     -  
Total Other Equity     (56,100.00 )     (75,877.44 )     (189,592.11 )     (16,808.29 )     -  
Net Cash Flows Provided by (Used In) Financing Activities     (56,100.00 )     (75,877.44 )     (189,592.11 )     (16,808.29 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ 1,152.50     $ 9,437.50     $ 1,072.50     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-306

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #CassiusClaySony
ListonUPIType1
    #CharlesBarkley
SunsJersey
    #ChicagoBulls
DynastyHardwood
    #ChrisBoshGame
WornRaptors
Sneakers
    #Clemente
65-68Bat
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (19,559.44 )   $ (1,882.54 )   $ (70,448.19 )   $ (1,434.30 )   $ (1,850.76 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     19,000.10       -       -       -       (3,065.11 )
Impairment Loss on Series     -       1,882.54       70,448.19       1,434.30       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (22,729.10 )     -       -       -       (29,704.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,110.50 )     -       -       -       (1,010.25 )
Net Cash Flows provided by (used in) Operating Activities     (24,398.94 )     -       -       -       (35,630.12 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     23,839.50       -       -       -       30,714.75  
Proceeds From Sale of Collectable Assets     3,729.00                               32,769.11  
Net Cash provided by (used in) Investing Activities     27,568.50       -       -       -       63,483.86  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (3,169.56 )     -       -       -       (27,853.74 )
Total Other Equity     (3,169.56 )     -       -       -          
Net Cash Flows Provided by (Used In) Financing Activities     (3,169.56 )     -       -       -       (27,853.74 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,110.50     $ -     $ -     $ -     $ 1,010.25  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-307

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Cristiano
RonaldoRC1of1
    #CrosbyWinter
ClassicSkates
    #CURRY
BASKET
    #CurryGold
ToppsPSA10
    #CurryRP
ABGS9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (23,273.87 )   $ (8,809.79 )   $ -     $ (12,002.00 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       8,056.27       -       -       -  
Impairment Loss on Series     23,273.87       (5,093.63 )     -       12,002.00       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (11,827.00 )     -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       (1,090.00 )     -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (18,764.15 )     -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       18,010.00       -       -       -  
Proceeds From Sale of Collectable Assets             3,770.73                          
Net Cash provided by (used in) Investing Activities     -       21,780.73       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (3,016.58 )     -       -       -  
Total Other Equity     -       (3,016.58 )             -          
Net Cash Flows Provided by (Used In) Financing Activities     -       (3,016.58 )     -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ 1,090.00     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-308

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #DEVERS
SUPERFRACTOR
    #DIMAGGIO
1933BAT
    #DONCIC
BLUEPSA10
    #DURANT
CHROMEREFR
ACTORPSA10
    #DWADE
ULTIMATE
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (29,099.20 )   $ (18,027.14 )   $ (5,841.25 )   $ (6,420.34 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       24,013.92       16,295.00       4,994.00       5,286.00  
Impairment Loss on Series     -       (37,376.58 )     (32,343.30 )     (2,456.25 )     (29,173.66 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (57,913.00 )     (26,797.94 )     (10,644.00 )     (12,846.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       (1,130.00 )     (2,779.56 )     -       (1,035.00 )
Net Cash Flows provided by (used in) Operating Activities     -       (101,504.86 )     (63,652.94 )     (13,947.50 )     (44,189.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       96,420.00       61,920.44       13,100.00       43,055.00  
Proceeds From Sale of Collectable Assets             33,899.08       11,550.00       5,650.00       7,560.00  
Net Cash provided by (used in) Investing Activities     -       130,319.08       73,470.44       18,750.00       50,615.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (28,814.22 )     (9,817.50 )     (4,802.50 )     (6,426.00 )
Total Other Equity             (28,814.22 )     (9,817.50 )     (4,802.50 )     (6,426.00 )
Net Cash Flows Provided by (Used In) Financing Activities     -       (28,814.22 )     (9,817.50 )     (4,802.50 )     (6,426.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ 1,130.00     $ 2,779.56     $ -     $ 1,035.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-309

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #DaveBing
Signed50
GreatestNBAPlay
    #Donovan
Mitchell
NT9.5
    #Durant07-08
Exquisite
Limited
LogosBGS9.5
    #ELWAY1984
ROOKIE
CARDPSA10
BASKET
    #EMMITT
SMITH
10KJERSEY
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (13,652.24 )   $ (11,184.96 )   $ -     $ (5,238.94 )   $ (4,915.63 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       10,114.00       -       3,578.00       -  
Impairment Loss on Series     13,652.24       (13,646.04 )     -       (16,601.56 )     4,915.63  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (15,469.00 )     -       (14,648.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       (1,067.50 )     -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (31,253.50 )     -       (32,910.50 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       30,182.50       -       31,250.00       -  
Proceeds From Sale of Collectable Assets             5,355.00               11,070.00          
Net Cash provided by (used in) Investing Activities     -       35,537.50       -       42,320.00       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (4,284.00 )     -       (9,409.50 )     -  
Total Other Equity     -       (4,284.00 )     -       (9,409.50 )     -  
Net Cash Flows Provided by (Used In) Financing Activities     -       (4,284.00 )     -       (9,409.50 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ 1,067.50     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-310

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #EMMITT
SMITHMVP
BASKET
   

#ERLINGHAALAND

PSA10BASKET

    #EddiePlank
T206PSA4
    #EmbiidFirst
50PointGame
Jersey
    #Eruzione
1980
MiracleOnIce
GoldJersey
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (5,179.69 )   $ (10,997.48 )   $ (3,346.86 )   $ (1,176.87 )   $ 276,166.00  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       10,368.80       -       -       (286,586.00 )
Impairment Loss on Series     5,179.69       -       3,346.86       1,176.87       (267,196.00 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (14,559.80 )     -       -       (440,868.40 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       2,454.40  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       (1,195.00 )
Net Cash Flows provided by (used in) Operating Activities     -       (15,188.48 )     -       -       (717,225.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       14,560.00       -       -       706,805.00  
Proceeds From Sale of Collectable Assets     -       4,191.00                       725,000.00  
Net Cash provided by (used in) Investing Activities     -       18,751.00       -       -       1,431,805.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (3,562.52 )     -       -       (714,580.00 )
Total Other Equity     -               -       -       (714,580.00 )
Net Cash Flows Provided by (Used In) Financing Activities     -       (3,562.52 )     -       -       (714,580.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ 1,195.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-311

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #FRANK
ROBINSON1957
PSA9BASKET
    #FRANK
ROBINSON
500HRBAT
    #GIANNIS
GOLD
IMMACULATE
    #GIANNISRPA     #GLEYBER
TORRES
ORANGE9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ -     $ (30,876.00 )   $ -     $ (1,115.80 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       832.00  
Impairment Loss on Series     -       -       30,876.00       -       (17,203.40 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       (2,652.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       (1,042.50 )
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       (21,181.70 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       20,897.50  
Proceeds From Sale of Collectable Assets     -                       -       1,820.00  
Net Cash provided by (used in) Investing Activities     -       -       -       -       22,717.50  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       (1,535.80 )
Total Other Equity     -               -       -       (1,535.80 )
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       (1,535.80 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ 1,042.50  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-312

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #GRETZKY
OPEE
CHEE1979
    #GRIFFEY89
UPPERDECK
SGCGOLD
    #GaryCarter
1975PSA10
Basket
    #Giannis48
PointGame
Sneakers
    #Gretzky
1979
Topps9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (11,557.77 )   $ (4,382.69 )   $ (11,651.25 )   $ (6,852.12 )   $ (37,114.55 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       3,895.00       6,825.00       -       -  
Impairment Loss on Series     11,557.77       (8,914.57 )     -       6,852.12       37,114.55  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (8,445.00 )     (39,000.00 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (17,847.26 )     (43,826.25 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       17,360.00       39,000.00       -       -  
Proceeds From Sale of Collectable Assets             4,550.00       32,175.00               -  
Net Cash provided by (used in) Investing Activities     -       21,910.00       71,175.00       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (4,062.74 )     (27,348.75 )     -       -  
Total Other Equity             (4,062.74 )             -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       (4,062.74 )     (27,348.75 )     -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-313

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Gretzky1981
SportsIllustrated
CoverCGC9.4
    #HARMONKILLE
BREW1955
TOPPSPSA9
    #HamiltonChrome
OrangeSapphire
    #HonusWagner
1910PSA5
    #JACKIE
ROBINSON
AUTOBAT
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (12,390.00 )   $ (1,523.77 )   $ (1,121.40 )   $ (21,206.00 )   $ (35,183.56 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     9,000.00       (2,205.33 )     -       10,680.00       -  
Impairment Loss on Series     -       (18,740.80 )     1,121.40       -       35,183.56  
Other Receivables     -       -       -       -       -  
Due from Related Party     (31,600.00 )     (22,654.00 )     -       (100,706.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       26.00       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (4,000.00 )     (1,272.50 )     -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (38,990.00 )     (46,396.40 )     -       (111,206.00 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     35,600.00       42,667.50       -       100,680.00       -  
Proceeds From Sale of Collectable Assets     22,600.00       24,859.33               90,000.00          
Net Cash provided by (used in) Investing Activities     58,200.00       67,526.83       -       190,680.00       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (19,210.00 )     (21,130.43 )     -       (79,474.00 )     -  
Total Other Equity     (19,210.00 )     (21,130.43 )     -       (79,474.00 )     -  
Net Cash Flows Provided by (Used In) Financing Activities     (19,210.00 )     (21,130.43 )     -       (79,474.00 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 4,000.00     $ 1,272.50     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-314

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #JETERFOILRC
BASKETBGS9.5
    #JORDAN85
NIKEBASKET
    #JORDAN
EXQUISITEBGS8
    #JORDAN
PSA10
    #JORDANSIGNED
PROFESSIONAL
BAT
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (13,553.60 )   $ -     $ (15,239.26 )   $ -     $ 6,120.61  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     12,313.00       -       -       -       (8,547.56 )
Impairment Loss on Series     (80,463.60 )     -       15,239.26       -       (43,108.73 )
Other Receivables     -       -       -       -       -  
Due from Related Party     (20,581.00 )     -       -       -       (7,637.44 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,152.50 )     -       -       -       (1,077.50 )
Net Cash Flows provided by (used in) Operating Activities     (103,437.70 )     -       -       -       (54,250.62 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     102,197.50       -       -       -       51,822.50  
Proceeds From Sale of Collectable Assets     8,268.00                               16,185.00  
Net Cash provided by (used in) Investing Activities     110,465.50       -       -       -       68,007.50  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (7,027.80 )     -       -       -       (13,756.88 )
Total Other Equity     (7,027.80 )             -               (13,756.88 )
Net Cash Flows Provided by (Used In) Financing Activities     (7,027.80 )     -       -       -       (13,756.88 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,152.50     $ -     $ -     $ -     $ 1,077.50  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-315

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Jackie
Leaf3.5
    #JackieRobinson
1952Topps
PSA8.5
    #JackieRobinson
53Topps8
    #JimmieFoxx
1938Bat
    #JokicRefractor
1of1
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (9,116.00 )   $ (314,202.35 )   $ (30,838.00 )   $ 2,734.38     $ (10,576.91 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     6,136.00       -       26,770.00       (16,241.00 )     9,404.00  
Impairment Loss on Series     (19,324.00 )     314,202.35       (3,000.00 )     (22,735.63 )     (5,107.17 )
Other Receivables     -       -       -       -       -  
Due from Related Party     (21,036.00 )     -       (53,890.00 )     (73,884.00 )     (16,654.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (920.00 )     -       (1,055.00 )     (990.00 )     (1,174.62 )
Net Cash Flows provided by (used in) Operating Activities     (44,260.00 )     -       (62,013.00 )     (111,116.25 )     (24,108.70 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     41,280.00       -       57,945.00       97,610.00       22,935.38  
Proceeds From Sale of Collectable Assets     14,900.00               27,120.00       90,125.00       7,250.00  
Net Cash provided by (used in) Investing Activities     56,180.00       -       85,065.00       187,735.00       30,185.38  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (11,920.00 )     -       (23,052.00 )     (76,618.75 )     (6,076.68 )
Total Other Equity     (11,920.00 )             (23,052.00 )     (76,618.75 )     (6,076.68 )
Net Cash Flows Provided by (Used In) Financing Activities     (11,920.00 )     -       (23,052.00 )     (76,618.75 )     (6,076.68 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 920.00     $ -     $ 1,055.00     $ 990.00     $ 1,174.62  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-316

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Jordan86
FleerBGS9.5
Basket
    #JordanExquisite
8.5Flashback
    #JordanFleer
86SGC10
    #JordanLe
BronMagic
TripleSigs
    #JordanLe
BronSign
oftheTimes
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (12,454.19 )   $ (50,124.97 )   $ (32,657.17 )   $ (9,604.81 )   $ (27,405.74 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       23,995.00       6,222.00       -  
Impairment Loss on Series     12,454.19       50,124.97       (116,345.33 )     (55,881.69 )     27,405.74  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       (81,745.00 )     (28,772.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (1,405.00 )     (1,048.00 )     -  
Net Cash Flows provided by (used in) Operating Activities     -       -       (208,157.50 )     (89,084.50 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       199,495.00       85,702.00       -  
Proceeds From Sale of Collectable Assets                     57,750.00       22,550.00          
Net Cash provided by (used in) Investing Activities     -       -       257,245.00       108,252.00       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       (49,087.50 )     (19,167.50 )     -  
Total Other Equity     -       -       (49,087.50 )     (19,167.50 )     -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       (49,087.50 )     (19,167.50 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 1,405.00     $ 1,048.00     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-317

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #JordanMagicLe
BronTriple
AutoJersey
    #Jordan
Rookie
Jersey
    #JoshAllen
GoldBGS9.5
    #JustinHerbert
Hidden
TreasureRPA
    #KAWHI
BASKET
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (86,576.87 )   $ -     $ (20,563.99 )   $ (9,957.76 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -               9,179.40  
Impairment Loss on Series     -       86,576.87       -       20,563.99       (53,159.38 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       (14,371.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       (2,040.00 )
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       (70,348.74 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       69,570.00  
Proceeds From Sale of Collectable Assets     -                               5,191.60  
Net Cash provided by (used in) Investing Activities     -       -       -       -       74,761.60  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       (4,412.86 )
Total Other Equity     -                       -       (4,412.86 )
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       (4,412.86 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ 2,040.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-318

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #KOBEREEBOK
IVERSONRETROS
    #KOUFAX
1955PSA8.5
    #KOUFAX
55PSA9
    #KareemPoints
RecordBall
    #KevinDurant
HSJersey
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (6,010.55 )   $ -     $ (185,227.96 )   $ (79,897.54 )   $ (61,063.00 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     6,010.55       -       185,227.96       79,897.54       61,063.00  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Total Other Equity     -               -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-319

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Kobe1997
AirBallGame
UsedShoes
    #KobeBlack
HistoryMonth
FinalSeasonShoes
    #KobeBryant
2001Warm
UpJacket
    #KobeBryant
FirstWhite
#24Jersey
    #KobeBryant
RookieSneakers
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (37,500.00 )   $ (15,874.25 )   $ -     $ (160,256.23 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     31,500.00       -       -       -       -  
Impairment Loss on Series     -       15,874.25       -       160,256.23       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (131,500.00 )     -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (400.00 )     -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (137,900.00 )     -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     131,900.00       -       -       -       -  
Proceeds From Sale of Collectable Assets     100,000.00                               -  
Net Cash provided by (used in) Investing Activities     231,900.00       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (94,000.00 )     -       -       -       -  
Total Other Equity     (94,000.00 )     -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     (94,000.00 )     -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 400.00     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-320

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #KobeBryant
RoyalBlue
JordanSneakers
    #KobeFinal
SeasonSneakers
    #KobeLeBron
JordanMagic
QuadAuto
    #Koufax
PSA8
    #LBJ
Exquisite
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (24,177.58 )   $ (867.05 )   $ (7,668.92 )   $ (4,733.76 )   $ (456,992.09 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       2,059.00       1,005.00       429,992.00  
Impairment Loss on Series     24,177.58       867.05       (85,521.08 )     (16,405.24 )     (597,157.91 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       (39,459.00 )     (30,515.00 )     (789,992.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (1,010.00 )     (1,090.00 )     (175.00 )
Net Cash Flows provided by (used in) Operating Activities     -       -       (131,600.00 )     (51,739.00 )     (1,414,325.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       125,990.00       48,010.00       1,387,325.00  
Proceeds From Sale of Collectable Assets                     37,400.00       24,860.00       360,000.00  
Net Cash provided by (used in) Investing Activities     -       -       163,390.00       72,870.00       1,747,325.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       (31,790.00 )     (21,131.00 )     (333,000.00 )
Total Other Equity     -       -       (31,790.00 )     (21,131.00 )     (333,000.00 )
Net Cash Flows Provided by (Used In) Financing Activities     -       -       (31,790.00 )     (21,131.00 )     (333,000.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 1,010.00     $ 1,090.00     $ 175.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-321

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #LBJKobe
ToppsBasket
    #LEBRON
BLACK
REFRACTOR
    #LEBRON
EMBLEMSOF
ENDORSEMENT
    #LEBRON
MELOW
ADETRIORC
    #LEBRON
ROOKIE
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (4,410.79 )   $ (50,836.07 )   $ (45,045.49 )   $ (43,368.62 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     3,180.00       -       -       -       -  
Impairment Loss on Series     (7,465.21 )     50,836.07       45,045.49       43,368.62       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (9,335.00 )     -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (18,031.00 )     -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     16,800.00       -       -       -       -  
Proceeds From Sale of Collectable Assets     6,155.00                               -  
Net Cash provided by (used in) Investing Activities     22,955.00       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (4,924.00 )     -       -       -       -  
Total Other Equity     (4,924.00 )     -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     (4,924.00 )     -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-322

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #LEBRON
ULTIMATE
    #LUKADONCICGU
ROOKIE
SNEAKERS
    #LeBron
BlackDiamond
    #LeBron
Credentials
    #LeBronMelo
Bosh2008
TripleLogoMan
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (26,495.76 )   $ -     $ (20,565.15 )   $ (8,800.30 )   $ (38,851.53 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       18,480.00       -       -  
Impairment Loss on Series     26,495.76       -       (46,369.85 )     8,800.30       38,851.53  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       (32,380.00 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       (80,835.00 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       78,750.00       -       -  
Proceeds From Sale of Collectable Assets             -       13,900.00                  
Net Cash provided by (used in) Investing Activities     -       -       92,650.00       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       (11,815.00 )     -       -  
Total Other Equity     -       -       (11,815.00 )     -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       (11,815.00 )     -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-323

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #LeBron
MeloDual
Logoman
    #LeBron
RookieShoes
    #LouGehrig
RCPhoto
    #Luka
Rookie
Jersey
    #Luka
White
Sparkle
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (299,639.98 )   $ (237,257.51 )   $ (24,318.91 )   $ (158,086.97 )   $ (103,841.44 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       20,420.71       -       -  
Impairment Loss on Series     299,639.98       237,257.51       (5,824.99 )     158,086.97       103,841.44  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       (46,410.00 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (1,012.60 )     -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       (57,145.79 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       53,247.40       -       -  
Proceeds From Sale of Collectable Assets                     25,989.29                  
Net Cash provided by (used in) Investing Activities     -       -       79,236.69       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       (22,090.90 )     -       -  
Total Other Equity     -       -       (22,090.90 )     -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       (22,090.90 )     -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 1,012.60     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-324

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MAGIC
BIRDDRJ
    #MAGIC
BIRDDRJ
PSA8BASKET
    #MAGICBIRD
LOGOMAN
    #MAHOMES
EMERAL
DRPA
BGS9
    #MAHOMES
ROOKIE
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (1,198.42 )   $ (183,582.40 )   $ -     $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       403.00       -       -       -  
Impairment Loss on Series     -       (20,274.58 )     183,582.40       -       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (5,703.00 )     -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       (1,091.00 )     -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (27,864.00 )     -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       27,069.00       -       -       -  
Proceeds From Sale of Collectable Assets             5,300.00               -          
Net Cash provided by (used in) Investing Activities     -       32,369.00       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (4,505.00 )     -       -       -  
Total Other Equity             (4,505.00 )     -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       (4,505.00 )     -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ 1,091.00     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-325

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MANTLE
1952
TOPPSPSA8
    #MANTLE
1960
PSA9
    #MANTLE52
TOPPSPSA7
    #MANTLE54
BOWMAN
BASKET
    #MANTLE
MINT1953
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ 7,916.00     $ (56,029.39 )   $ 5,330.06     $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       (16,391.00 )     -       (11,349.30 )     -  
Impairment Loss on Series     -       -       56,029.39       (22,362.71 )     -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (41,389.50 )     -       (28,777.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       1,280.50       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       (1,080.50 )     -       (1,030.00 )     -  
Net Cash Flows provided by (used in) Operating Activities     -       (49,664.50 )     -       (58,188.95 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       41,189.50       -       52,170.00       -  
Proceeds From Sale of Collectable Assets             56,500.00               40,126.30          
Net Cash provided by (used in) Investing Activities     -       97,689.50       -       92,296.30       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (48,025.00 )     -       (34,107.35 )     -  
Total Other Equity     -       (48,025.00 )     -       (34,107.35 )        
Net Cash Flows Provided by (Used In) Financing Activities     -       (48,025.00 )     -       (34,107.35 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ 1,080.50     $ -     $ 1,030.00     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-326

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MARINO
1984ROOKIE
CARDBGS10
BASKET
    #MARINO
MANNING
FAVRE
JERSEYS
    #MAYS
1951
BOWMAN7
    #MAYS
1952
PSA8
    #MAYS
1959PSA9
BASKET
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (1,232.05 )   $ (13,705.26 )   $ (28,650.78 )   $ (100,067.84 )   $ 888.00  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     (366.00 )     -       -       -       (4,668.00 )
Impairment Loss on Series     (9,293.75 )     13,705.26       28,650.78       100,067.84       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (10,286.00 )     -       -       -       (23,332.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       (1,062.00 )
Net Cash Flows provided by (used in) Operating Activities     (21,177.80 )     -       -       -       (28,174.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     19,580.00       -       -       -       24,394.00  
Proceeds From Sale of Collectable Assets     10,652.00                               28,000.00  
Net Cash provided by (used in) Investing Activities     30,232.00       -       -       -       52,394.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (9,054.20 )     -       -       -       (24,220.00 )
Total Other Equity     (9,054.20 )     -       -       -       (24,220.00 )
Net Cash Flows Provided by (Used In) Financing Activities     (9,054.20 )     -       -       -       (24,220.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ 1,062.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-327

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MAYS1960
PSA9
    #MAY
WEATHERRC
PSA10
    #MESSI
ROOKIE
BASKET
    #MIKANRC
PHOTO
    #MLBAllStar
GameTicketRun
Collection
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (277.91 )   $ (4,970.30 )   $ (17,640.03 )   $ -     $ (12,661.38 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     (2,321.00 )     4,271.00       15,390.40       -       -  
Impairment Loss on Series     (926.36 )     (16,290.30 )     (65,649.49 )     -       12,661.38  
Other Receivables     -       -       -       -       -  
Due from Related Party     (15,004.00 )     (8,935.00 )     (26,641.00 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,604.74 )     (522.50 )     (1,085.00 )     -       -  
Net Cash Flows provided by (used in) Operating Activities     (20,134.01 )     (26,447.10 )     (95,625.12 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     17,535.26       25,747.50       93,375.00       -       -  
Proceeds From Sale of Collectable Assets     17,325.00       4,664.00       11,250.60       -          
Net Cash provided by (used in) Investing Activities     34,860.26       30,411.50       104,625.60       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (14,726.25 )     (3,964.40 )     (9,000.48 )     -       -  
Total Other Equity     (14,726.25 )     (3,964.40 )     (9,000.48 )     -       -  
Net Cash Flows Provided by (Used In) Financing Activities     (14,726.25 )     (3,964.40 )     (9,000.48 )     -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,604.74     $ 522.50     $ 1,085.00     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-328

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MLBHALL
OFFAME
BASEBALL
    #MONTANA
RCPSA10
    #MOOKIE
BETTS
GLOVE
    #MPJ
Championship
Ticket
    #MagicBird
DrJ1980PSA9
(BH SPORTS)
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (79,573.63 )   $ (9,059.30 )   $ (4,239.94 )   $ (858.98 )   $ (2,433.83 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       1,799.00       2,042.41       -       (568.00 )
Impairment Loss on Series     79,573.63       (17,120.70 )     (44,307.81 )     858.98       (16,306.37 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (50,199.00 )     (16,698.00 )     -       (14,443.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (1,052.50 )     -       (1,100.50 )
Net Cash Flows provided by (used in) Operating Activities     -       (74,580.00 )     (64,255.84 )     -       (34,851.70 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       67,320.00       62,057.50       -       31,849.50  
Proceeds From Sale of Collectable Assets             48,400.00       14,655.59               15,011.00  
Net Cash provided by (used in) Investing Activities     -       115,720.00       76,713.09       -       46,860.50  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (41,140.00 )     (12,457.25 )     -       (12,008.80 )
Total Other Equity     -       (41,140.00 )     (12,457.25 )     -       (12,008.80 )
Net Cash Flows Provided by (Used In) Financing Activities     -       (41,140.00 )     (12,457.25 )     -       (12,008.80 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 1,052.50     $ -     $ 1,100.50  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-329

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Mahomes
Bronze
Basket
    #Mahomes
Immaculate
1of1
    #Mahomes
NT1of1
    #Mahomes
NT8.5
    #Mantle
1952
Bowman
PSA8
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (85,508.00 )   $ (46,812.68 )   $ (306,193.80 )   $ (31,959.80 )   $ 2,649.01  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     83,402.00       -       -       27,587.00       (5,869.42 )
Impairment Loss on Series     (15,608.00 )     46,812.68       306,193.80       (107,080.30 )     -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (97,442.00 )     -       -       (56,737.00 )     (15,600.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (975.00 )     -       -       (1,041.20 )     -  
Net Cash Flows provided by (used in) Operating Activities     (116,131.00 )     -       -       (169,231.30 )     (18,820.41 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     114,025.00       -       -       164,858.80       15,600.00  
Proceeds From Sale of Collectable Assets     14,040.00                       29,150.00       21,469.42  
Net Cash provided by (used in) Investing Activities     128,065.00       -       -       194,008.80       37,069.42  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (11,934.00 )     -       -       (24,777.50 )     (18,249.01 )
Total Other Equity     (11,934.00 )     -       -       (24,777.50 )        
Net Cash Flows Provided by (Used In) Financing Activities     (11,934.00 )     -       -       (24,777.50 )     (18,249.01 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 975.00     $ -     $ -     $ 1,041.20     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-330

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Mantle1953
Bowman8
Basket
    #Mantle1953
Topps8
    #Mantle
1956
PSA8
Basket
    #Mantle1957
ToppsPSA8.5
    #Mantle1964
Topps9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (2,502.00 )   $ (43,426.65 )   $ (7,514.00 )   $ (10,703.64 )   $ (20,871.17 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     (2,159.00 )     -       2,514.00       4,941.00       16,464.00  
Impairment Loss on Series     (22,052.25 )     43,426.65       -       (12,771.36 )     (3,232.33 )
Other Receivables     -       -       -       -       -  
Due from Related Party     (28,916.00 )     -       (27,514.00 )     (43,361.00 )     (45,844.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,016.00 )     -       (1,080.50 )     (1,084.00 )     (1,038.00 )
Net Cash Flows provided by (used in) Operating Activities     (56,645.25 )     -       (33,594.50 )     (62,979.00 )     (54,521.50 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     51,984.00       -       28,594.50       57,216.00       50,114.50  
Proceeds From Sale of Collectable Assets     31,075.00               25,000.00       38,420.00       29,380.00  
Net Cash provided by (used in) Investing Activities     83,059.00       -       53,594.50       95,636.00       79,494.50  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (26,413.75 )     -       (20,000.00 )     (32,657.00 )     (24,973.00 )
Total Other Equity     (26,413.75 )     -               (32,657.00 )     (24,973.00 )
Net Cash Flows Provided by (Used In) Financing Activities     (26,413.75 )     -       (20,000.00 )     (32,657.00 )     (24,973.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,016.00     $ -     $ 1,080.50     $ 1,084.00     $ 1,038.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-331

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Mantle1965
Topps9
    #Mantle1966
ToppsPSA9
Basket
    #Mantle1967
Topps9
    #Mantle1968
PSA9Basket
    #Mantle1969
Topps9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (18,249.00 )   $ (12,850.60 )   $ (3,053.39 )   $ (2,412.15 )   $ (14,392.25 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     13,449.00       7,850.00       950.00       (322.00 )     11,765.00  
Impairment Loss on Series     -       (2,394.65 )     (5,174.36 )     (17,993.60 )     -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (37,449.00 )     (41,185.00 )     (15,025.00 )     (17,903.00 )     (29,280.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,250.50 )     (1,040.00 )     (635.50 )     (1,076.50 )     (3,060.00 )
Net Cash Flows provided by (used in) Operating Activities     (43,499.50 )     (49,620.25 )     (22,938.25 )     (39,707.25 )     (34,967.25 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     38,699.50       44,620.00       20,834.50       36,973.50       32,340.00  
Proceeds From Sale of Collectable Assets     24,000.00       33,335.00       14,025.00       18,225.00       17,515.00  
Net Cash provided by (used in) Investing Activities     62,699.50       77,955.00       34,859.50       55,198.50       49,855.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (19,200.00 )     (28,334.75 )     (11,921.25 )     (15,491.25 )     (14,887.75 )
Total Other Equity     (19,200.00 )     (28,334.75 )     (11,921.25 )     (15,491.25 )     (14,887.75 )
Net Cash Flows Provided by (Used In) Financing Activities     (19,200.00 )     (28,334.75 )     (11,921.25 )     (15,491.25 )     (14,887.75 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,250.50     $ 1,040.00     $ 635.50     $ 1,076.50     $ 3,060.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-332

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Mantle51
BowmanSGC7
    #Mantle
DebutStub
    #Maris58
ToppsPSA9
    #Mays1951
Photo
    #Mays1956
GrayPSA9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (26,259.92 )   $ (12,926.20 )   $ (3,440.15 )   $ -     $ (5,162.68 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     19,819.16       -       473.54       -       (117.00 )
Impairment Loss on Series     (19,166.57 )     12,926.20       (6,896.46 )     -       (21,757.32 )
Other Receivables     -       -       -       -       -  
Due from Related Party     (62,758.16 )     -       (20,247.54 )     -       (35,083.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (960.25 )     -       (1,100.05 )     -       (1,080.00 )
Net Cash Flows provided by (used in) Operating Activities     (89,325.74 )     -       (31,210.66 )     -       (63,200.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     82,884.75       -       28,244.95       -       57,920.00  
Proceeds From Sale of Collectable Assets     42,939.00       -       19,774.00               35,200.00  
Net Cash provided by (used in) Investing Activities     125,823.75       -       48,018.95       -       93,120.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (36,498.01 )     -       (16,808.29 )     -       (29,920.00 )
Total Other Equity     (36,498.01 )     -       (16,808.29 )             (29,920.00 )
Net Cash Flows Provided by (Used In) Financing Activities     (36,498.01 )     -       (16,808.29 )     -       (29,920.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 960.25     $ -     $ 1,100.05     $ -     $ 1,080.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-333

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #MessiMega
cracks#71
PSA9
    #Michael
PorterJr
Basket
    #Mikan48
Bowman
PSA7
    #NTBBall
WaxBundle
    #NadalNet
ProGlossy
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (188.73 )   $ (8,334.53 )   $ 88.75     $ (10,646.96 )   $ (21,917.50 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       7,952.00       (6,509.00 )     1,630.61       20,743.00  
Impairment Loss on Series     188.73       (20,562.97 )     (14,954.75 )     (78,599.62 )     -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (10,502.00 )     (25,591.00 )     (61,949.61 )     (28,573.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (1,002.50 )     (975.00 )     (1,038.50 )
Net Cash Flows provided by (used in) Operating Activities     -       (31,447.50 )     (47,968.50 )     (150,540.58 )     (30,786.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       31,065.00       41,548.50       141,525.00       29,611.50  
Proceeds From Sale of Collectable Assets             2,550.00       32,100.00       60,319.00       7,830.00  
Net Cash provided by (used in) Investing Activities     -       33,615.00       73,648.50       201,844.00       37,441.50  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (2,167.50 )     (25,680.00 )     (51,303.42 )     (6,655.50 )
Total Other Equity     -       (2,167.50 )     (25,680.00 )     (51,303.42 )     (6,655.50 )
Net Cash Flows Provided by (Used In) Financing Activities     -       (2,167.50 )     (25,680.00 )     (51,303.42 )     (6,655.50 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 1,002.50     $ 975.00     $ 1,038.50  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-334

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #NegroLeague
Legendary
CutsBasket
    #NolanRyan
1968
Milton
BradleyPSA9
    #NolanRyan
1968
ToppsPSA8.5
    #OVECHKIN
THECUP
BGS8.5
    #OZZIE
SMITHRC
BGS9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (6,097.73 )   $ (48,645.41 )   $ (8,799.75 )   $ -     $ (13,900.90 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       6,342.00       -       12,701.00  
Impairment Loss on Series     6,097.73       48,645.41       -       -       (54,009.10 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       (22,727.00 )     -       (20,701.00 )
CSA Due From CSAM     -       -       -       -          
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (1,061.50 )     -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       (26,246.25 )     -       (75,910.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       23,788.50       -       74,710.00  
Proceeds From Sale of Collectable Assets                     16,385.00               8,000.00  
Net Cash provided by (used in) Investing Activities     -       -       40,173.50       -       82,710.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       (13,927.25 )     -       (6,800.00 )
Total Other Equity     -       -       (13,927.25 )             (6,800.00 )
Net Cash Flows Provided by (Used In) Financing Activities     -       -       (13,927.25 )     -       (6,800.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 1,061.50     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-335

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Orange
Dominguez
    #OscarRobertson
Cincinnati
RoyalsJersey
    #OttoGraham1950
BowmanPSA9
    #Ovechkin
SPAuthBasket9.5
    #Ovechkin
TheCupBGS
GemMint9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (5,968.20 )   $ -     $ -     $ (10,631.67 )   $ (200,788.54 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     4,591.00       -       -       -       -  
Impairment Loss on Series     (18,566.20 )     -       -       10,631.67       200,788.54  
Other Receivables     -       -       -       -       -  
Due from Related Party     (13,771.00 )     -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (3,028.80 )     -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (36,743.20 )     -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     35,366.20       -       -       -       -  
Proceeds From Sale of Collectable Assets     9,180.00       -       -                  
Net Cash provided by (used in) Investing Activities     44,546.20       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (7,803.00 )     -       -       -       -  
Total Other Equity     (7,803.00 )     -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     (7,803.00 )     -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 3,028.80     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-336

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #PaulMolitor
1978ToppsPSA10
    #PaulPierce
2010AS
GJersey
    #Pele1958
AmericanaPSA3
    #Peyton
Manning
MVPHelmet
    #RICKEY
HENDERSONRC
PSA10
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (11,888.63 )   $ -     $ (32,657.15 )   $ (94,329.77 )   $ (26,535.49 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     8,159.67       -       -       -       13,535.00  
Impairment Loss on Series     (18,935.94 )     -       32,657.15       94,329.77       (58,664.51 )
Other Receivables     -       -       -       -       -  
Due from Related Party     (33,019.00 )     -       -       -       (93,535.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,017.50 )     -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (56,701.40 )     -       -       -       (165,200.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     52,972.50       -       -       -       152,200.00  
Proceeds From Sale of Collectable Assets     24,859.33                               80,000.00  
Net Cash provided by (used in) Investing Activities     77,831.83       -       -       -       232,200.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (21,130.43 )     -       -       -       (67,000.00 )
Total Other Equity     (21,130.43 )     -       -       -       (67,000.00 )
Net Cash Flows Provided by (Used In) Financing Activities     (21,130.43 )     -       -       -       (67,000.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,017.50     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-337

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #RONALDO2002
PANINIFUTEBOL
STICKERSPSA10
    #RONALDO2003
PANINIMEGA
CRAQUESPSA10
    #RUTH33
GOUDEYSGC8
    #RUTHGEHRIG
BALL
    #RipkenRookie
Jersey&Card
Basket
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (38,553.82 )   $ (103,273.08 )   $ (256.08 )   $ (15,016.19 )   $ (44,652.76 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       5,269.76       -  
Impairment Loss on Series     38,553.82       103,273.08       256.08       -       44,652.76  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       (70,243.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       (1,508.28 )     -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       (81,497.71 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       71,751.72       -  
Proceeds From Sale of Collectable Assets                             64,973.24          
Net Cash provided by (used in) Investing Activities     -       -       -       136,724.96       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       (55,227.25 )     -  
Total Other Equity     -       -                       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       (55,227.25 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ 1,508.28     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-338

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Rodgers
Playoff
Contenders
Green
    #Roy
Campanella1949
BowmanPSA9
    #Ruth1914
Baltimore
NewsSGC3
    #Sadaharu
OhBat
    #SandyKoufax1956
ToppsGray
BackPSA9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (10,646.26 )   $ 33,959.20     $ 36,724.19     $ (5,637.40 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       5,730.89       (33,959.00 )     (46,380.00 )     1,230.00  
Impairment Loss on Series     -       (23,100.00 )     -       (5,780.44 )     (4,944.60 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (38,500.00 )     (62,179.00 )     (25,250.63 )     (30,610.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       7,255.63       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       (2,180.60 )     (1,037.50 )     (267.50 )
Net Cash Flows provided by (used in) Operating Activities     -       (66,515.37 )     (64,359.40 )     (34,468.75 )     (40,229.50 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       61,600.00       64,359.40       24,812.50       35,822.50  
Proceeds From Sale of Collectable Assets             32,769.11       96,138.00       64,375.00       29,380.00  
Net Cash provided by (used in) Investing Activities     -       94,369.11       160,497.40       89,187.50       65,202.50  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (27,853.74 )     (96,138.00 )     (54,718.75 )     (24,973.00 )
Total Other Equity             (27,853.74 )     (96,138.00 )     (54,718.75 )     (24,973.00 )
Net Cash Flows Provided by (Used In) Financing Activities     -       (27,853.74 )     (96,138.00 )     (54,718.75 )     (24,973.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 2,180.60     $ 1,037.50     $ 267.50  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-339

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Satchel
Paige48
LeafSGC30
    #Seager
Orange
Refractor
Basket
    #Serena03
NetProPSA
10Basket
    #ShoelessJoe
Jackson1915
PSA8
    #StephCurry
Sneakers
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ 2,225.83     $ -     $ (15,439.00 )   $ (25,165.42 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     (6,633.00 )     -       15,205.00       21,942.05       -  
Impairment Loss on Series     (12,192.93 )     -       -       (54,065.67 )     -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (22,747.00 )     -       (16,765.00 )     (43,429.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,057.45 )     -       (1,017.50 )     (1,227.50 )     -  
Net Cash Flows provided by (used in) Operating Activities     (40,404.55 )     -       (18,016.50 )     (101,945.54 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     35,997.55       -       17,782.50       98,722.50       -  
Proceeds From Sale of Collectable Assets     29,380.00       -       1,560.00       21,486.95       -  
Net Cash provided by (used in) Investing Activities     65,377.55       -       19,342.50       120,209.45       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (24,973.00 )     -       (1,326.00 )     (18,263.91 )     -  
Total Other Equity     (24,973.00 )     -               (18,263.91 )        
Net Cash Flows Provided by (Used In) Financing Activities     (24,973.00 )     -       (1,326.00 )     (18,263.91 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,057.45     $ -     $ 1,017.50     $ 1,227.50     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-340

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #TATIS
BOWMAN
BLACKLABEL
    #TATUM
FLAWLESS10
    #TIGER
PUTTER
    #TIGER
SPAUTHENTIC
BGS9.5
    #TigerWoods
DebutTicket
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (30,138.75 )   $ -     $ (33,148.52 )   $ (5,694.90 )   $ (27,325.97 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     27,829.00       -       14,187.00       3,732.68       -  
Impairment Loss on Series     (176,471.25 )     -       -       (21,189.24 )     27,325.97  
Other Receivables     -       -       -       -       -  
Due from Related Party     (43,229.00 )     -       (213,424.00 )     (13,540.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (1,650.00 )     -       (1,217.50 )     (1,085.00 )     -  
Net Cash Flows provided by (used in) Operating Activities     (223,660.00 )     -       (233,603.02 )     (37,776.46 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     221,350.00       -       214,641.50       35,815.00       -  
Proceeds From Sale of Collectable Assets     15,400.00       -       199,238.00       9,807.32       -  
Net Cash provided by (used in) Investing Activities     236,750.00       -       413,879.50       45,622.32       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (13,090.00 )     -       (180,276.48 )     (7,845.86 )     -  
Total Other Equity     (13,090.00 )     -       (180,276.48 )     (7,845.86 )     -  
Net Cash Flows Provided by (Used In) Financing Activities     (13,090.00 )     -       (180,276.48 )     (7,845.86 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,650.00     $ -     $ 1,217.50     $ 1,085.00     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-341

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #TRAEYOUNG
FLAWLESS
BGS9
    #TYSONRC
BGS9BASKET
    #Tatum
Flawless
GoldBGS9.5
    #TedWilliams
1939
PlayBall
    #TheRock
Bumble
BeePSA10
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (3,504.85 )   $ (10,744.44 )   $ (27,285.00 )   $ (103.50 )   $ (1,506.25 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     3,155.00       9,536.00       24,885.00       (5,490.00 )     -  
Impairment Loss on Series     (8,253.00 )     (41,307.96 )     (16,885.00 )     -       1,506.25  
Other Receivables     -               -       -       -  
Due from Related Party     (5,487.05 )     (17,592.00 )     (40,885.00 )     (31,800.00 )     -  
CSA Due From CSAM     -               -       -       -  
Reserve - Asset     -               -       -       -  
Prepaid Fees and Expenses     -               -       -       -  
Prepaid Consignments     -               -       -       -  
Taxes Payable     -               -       -       -  
Due to Affiliate CTI     -               -       -       -  
Due to Affiliate CSAM     -               -       -       -  
Consignment Liabilities     -               -       -       -  
Sale Payout Liability     -               -       -       -  
Other Current Liabilities     (1,050.00 )             (1,115.00 )     (1,080.00 )     -  
Net Cash Flows provided by (used in) Operating Activities     (15,139.90 )     (60,108.40 )     (61,285.00 )     (38,473.50 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     14,790.00       58,900.00       58,885.00       32,880.00       -  
Proceeds From Sale of Collectable Assets     2,332.00       8,056.00       16,000.00       37,290.00          
Net Cash provided by (used in) Investing Activities     17,122.00       66,956.00       74,885.00       70,170.00       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (1,982.20 )     (6,847.60 )     (13,600.00 )     (31,696.50 )     -  
Total Other Equity                     (13,600.00 )             -  
Net Cash Flows Provided by (Used In) Financing Activities     (1,982.20 )     (6,847.60 )     (13,600.00 )     (31,696.50 )     -  
                                         
Net increase (decrease) in cash     (0.10 )     -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ (0.10 )   $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,050.00     $ -     $ 1,115.00     $ 1,080.00     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-342

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Tiger1st
EventStub
    #Tiger
SIforKids
    #TimDuncan
PMGGreen
    #TraeYoung
FlawlessGreen
BGS9
    #Trevor
LawrenceLeaf
Basket
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (14,098.78 )   $ (7,133.13 )   $ (97,463.75 )   $ (14,331.43 )   $ (3,920.56 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     11,789.00       -       -       -       3,804.04  
Impairment Loss on Series     (65,762.22 )     7,133.13       97,463.75       14,331.43       (6,720.73 )
Other Receivables     -               -       -       -  
Due from Related Party     (27,189.00 )     -       -       -       (4,579.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     (999.50 )     -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (96,260.50 )     -       -       -       (11,416.25 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     93,950.50       -       -       -       11,300.00  
Proceeds From Sale of Collectable Assets     15,400.00               -               774.96  
Net Cash provided by (used in) Investing Activities     109,350.50       -       -       -       12,074.96  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (13,090.00 )     -       -       -       (658.71 )
Total Other Equity     (13,090.00 )                     -       (658.71 )
Net Cash Flows Provided by (Used In) Financing Activities     (13,090.00 )     -       -       -       (658.71 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 999.50     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-343

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Trout
Finest
Super
fractor
    #UNITAS1965
JERSEY
    #Unitas
PSA8
    #WILTCHAMBER
LAIN61PSA9
    #Warren
Spahn1948
LeafPSA9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (77,930.74 )   $ -     $ (5,631.89 )   $ -     $ 23,073.86  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       4,402.72       -       (33,310.70 )
Impairment Loss on Series     77,930.74       -       (8,604.67 )     -       (41,313.55 )
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       (12,595.00 )     -       (51,437.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       (22,428.84 )     -       (102,987.39 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       21,200.00       -       92,750.00  
Proceeds From Sale of Collectable Assets                     8,192.28               84,747.70  
Net Cash provided by (used in) Investing Activities     -       -       29,392.28       -       177,497.70  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       (6,963.44 )     -       (74,510.31 )
Total Other Equity     -               (6,963.44 )     -       (74,510.31 )
Net Cash Flows Provided by (Used In) Financing Activities     -       -       (6,963.44 )     -       (74,510.31 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-344

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #Wilt
Chamberlain1961
FleerRCPSA9
    #Wilt
Chamberlain
61PSA9
    #YASTRZEMSKIR
C9BASKET
    #YaoDuncanDirk
TripleLogoman
    #ZION
RPABGS9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (146,130.66 )   $ -     $ -     $ (10,687.50 )   $ (37,730.89 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     146,130.66       -       -       10,687.50       37,730.89  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets                     -               -  
Net Cash provided by (used in) Investing Activities     -       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Total Other Equity     -               -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-345

 

 

COLLECTABLE SPORTS ASSETS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED
DECEMBER 31, 2023

 

    #ZionPrizms
BlueBGS10
    CSA     CONSOLIDATED  
Cash Flows From Operating Activities:                        
Net Income/(Loss) For the Period   $ (7,162.12 )   $ 247.70     $ (6,515,950.57 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                        
Gain (-)/Loss (+) on Sale of Assets     6,142.00       -       269,758.50  
Impairment Loss on Series     (20,317.88 )     -       2,037,415.67  
Other Receivables     -       -       -  
Due from Related Party     (6,142.00 )     68,719.33       (6,948,264.57 )
CSA Due From CSAM     -       270,739.66       270,739.66  
Reserve - Asset     -       -       500.00  
Prepaid Fees and Expenses     -       -       -  
Prepaid Consignments     -       -       -  
Taxes Payable     -       -       84,770.66  
Due to Affiliate CTI     -       (858,532.34 )     (858,532.34 )
Due to Affiliate CSAM     -       -       -  
Consignment Liabilities     -       -       -  
Sale Payout Liability     -       37,099.45       37,099.45  
Other Current Liabilities     (5,100.00 )     -       (131,707.73 )
Net Cash Flows provided by (used in) Operating Activities     (32,580.00 )     (481,726.20 )     (11,754,171.27 )
                         
Cash Flow from Investing Activities                        
Purchase of Collectable Assets     31,560.00       -       10,687,440.60  
Proceeds From Sale of Collectable Assets     5,100.00               6,679,953.58  
Net Cash provided by (used in) Investing Activities     36,660.00       -       17,367,394.18  
                         
Cash Flows From Financing Activities:                        
Capital Contributions     -       -       (110,000.00 )
Distributions to equity holders     (4,080.00 )     -       (5,984,949.21 )
Total Other Equity     (4,080.00 )     -     $ (6,094,949.21 )
Net Cash Flows Provided by (Used In) Financing Activities     (4,080.00 )     -       (6,094,949.21 )
                         
Net increase (decrease) in cash     -       (481,726.20 )     (481,726.30 )
                         
Cash at Beginning of Period     -       490,459.91       490,459.91  
                         
Cash at End of Period   $ -     $ 8,733.71     $ 8,733.61  
                       
Supplemental Disclosure of Non-Cash Operations:                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 5,100.00     $ -     $ 131,707.73  
                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                        
Memberhip Interests surrendered by asset seller as consideration   $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -  

 

F-346

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #03EXQUISITE
BOX
    #03TOPPS
CHROME
WAX
    #18-19BASKET
BALLGROWTH
BASKET
    #1909E95S
GCSET
    #1959TOPPSBASE
BALLSET
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (22,915.80 )   $ (8,500.76 )   $ (21,601.50 )   $ (12,350.88 )   $ (24,467.34 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     22,915.80       8,500.76       21,601.50       12,350.88       24,467.34  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       (1,002.50 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       (1,002.50 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       1,002.50  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       (1,002.50 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       (78,747.50 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       (78,747.50 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       79,750.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       79,750.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ 5,800.00  

 

F-347

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #1964KOUFAX
JERSEY
    #1969TOPPS
BASKET
BALLSET
    #1980Topps
Basketball
Wax
    #1986WAX     #2000PLAYOFF
CONTENDERS
WAX
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (25,898.73 )   $ (48,165.94 )   $ (18,590.25 )   $ (11,389.28 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     25,898.73       48,165.94       18,590.25       11,389.28       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       (997.50 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       (997.50 )     1,000.00       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -          
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       997.50       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       (997.50 )     1,000.00       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       (66,752.50 )     (1,000.00 )     -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       (66,752.50 )     (1,000.00 )     -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       67,750.00       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       67,750.00       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ 6,870.00     $ -     $ -  

 

F-348

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #48LeafRuth
SGC8
    #49Bowman
JackieAuto
    #86Auto
FleerSet
    #96Skybox
E-X2000Wax
    #ACUNA
GOLD9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (8,644.58 )   $ (26,011.40 )   $ -     $ (10,978.93 )   $ (9,295.89 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     8,644.58       26,011.40       -       10,978.93       9,295.89  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (986.50 )     (16,051.33 )     (1,024.50 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       (986.50 )     (500.00 )     (1,024.50 )     -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       986.50       16,051.33       1,024.50       -  
Net Cash Flows provided by (used in) Operating Activities     -       (986.50 )     (500.00 )     (1,024.50 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (37,863.50 )     (109,500.00 )     (28,525.50 )     -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       (37,863.50 )     (109,500.00 )     (28,525.50 )     -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       38,850.00       110,000.00       29,550.00       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       38,850.00       110,000.00       29,550.00       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                       
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ 32,500.00     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ 5,850.00     $ -     $ 2,620.00     $ -  

 

F-349

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #ALKALINE
1954
TOPPSPSA9
    #ALIW
BCBELT
    #ANDRE&HULK
WRESTLING
BASKET
    #ANDRETHE
GIANT
    #Aaron1954
PSA8.50
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (19,690.50 )   $ -     $ (80,368.43 )   $ (16,096.50 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     19,690.50       -       80,368.43       16,096.50       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (1,012.50 )     -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (1,012.50 )     -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     1,012.50       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (1,012.50 )     -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (38,737.50 )     -       -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (38,737.50 )     -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     39,750.00       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     39,750.00       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 2,800.00     $ -     $ -     $ -     $ -  

 

F-350

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #AaronDecade
Basket
    #AcunaBowman
10Basket
    #AlexRodriguez09
WSUniform
    #AliRookie
CardBVG8
    #BANKS1954
PSA9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (13,060.21 )   $ (60,769.22 )   $ (87,643.01 )   $ (43,733.18 )   $ 67,435.00  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       (67,435.00 )
Impairment Loss on Series     13,060.21       60,769.22       87,643.01       43,733.18       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (1,081.00 )     -       (995.00 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (1,081.00 )     -       (995.00 )     -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     1,081.00       -       995.00       -       -  
Net Cash Flows provided by (used in) Operating Activities     (1,081.00 )     -       (995.00 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (77,919.00 )     -       (135,505.00 )     -       -  
Proceeds From Sale of Collectable Assets                                     155,000.00  
Net Cash provided by (used in) Investing Activities     (77,919.00 )     -       (135,505.00 )     -       155,000.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     79,000.00       -       136,500.00       -       -  
Distributions to equity holders     -       -       -       -       (155,000.00 )
Net Cash Flows Provided by (Used In) Financing Activities     79,000.00       -       136,500.00       -       (155,000.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ 2,180.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 7,520.00     $ -     $ 13,000.00     $ -     $ -  

 

F-351

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #BETTSGOLD
REFRACTOR
BASKET
    #BRADYPLAYOFF
CONTENDERS
BASKET
    #BRADY
REEBOKF
LAWLESS
    #BRADY
ROOKIE
    #BabeRuth
BowsOutPhoto
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (11,234.80 )   $ -     $ -     $ -     $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     11,234.80       -       -       -       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       (1,017.40 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     250.00       -       -       -       (1,017.40 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       1,017.40  
Net Cash Flows provided by (used in) Operating Activities     250.00       -       -       -       (1,017.40 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (250.00 )     -       -       -       (34,842.60 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (250.00 )     -       -       -       (34,842.60 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       35,860.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       35,860.00  
                                         
Net increase (decrease) in cash     -       -       -       -       0.00  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ 0.00  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ 15,000.00  

 

F-352

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Bellinger
Orange
BGS9.5
    #BettsBlue
Refractor
Basket
    #BobbyOrr
BruinsJersey
    #Brady01
TicketBooklet
    #Brady2000
SPXSpectrum
BGS9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (20,286.75 )   $ (25,397.46 )   $ (124,296.09 )   $ (8,310.97 )   $ (280,353.86 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     20,286.75       25,397.46       124,296.09       8,310.97       280,353.86  
Other Receivables     -       -       -       -       -  
Due from Related Party     (1,015.00 )     -       (860.00 )     (1,015.00 )     (790.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (1,015.00 )     -       (860.00 )     (1,015.00 )     (790.00 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     1,015.00       -       860.00       1,015.00       790.00  
Net Cash Flows provided by (used in) Operating Activities     (1,015.00 )     -       (860.00 )     (1,015.00 )     (790.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (24,985.00 )     -       (398,140.00 )     (9,985.00 )     (287,710.00 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (24,985.00 )     -       (398,140.00 )     (9,985.00 )     (287,710.00 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     26,000.00       -       399,000.00       11,000.00       288,500.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     26,000.00       -       399,000.00       11,000.00       288,500.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ 990.00     $ 250,000.00  
Membership Interests issued to asset manager as consideration   $ 1,800.00     $ -     $ 30,000.00     $ -     $ 25,000.00  

 

F-353

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Brady
Bowman10
    #Brady
Championship
Ticket
    #Brady
DebutTicket
    #CHAMBERLAIN
HSUNIFORM
    #CHAMBERLAIN
PHILAJERSEY59-60
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (15,060.93 )   $ (1,442,831.15 )   $ (49,530.38 )   $ -     $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     15,060.93       1,442,831.15       49,530.38       -       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       (982.50 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       (982.50 )     -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       982.50       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       (982.50 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       (96,767.50 )     -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       (96,767.50 )     -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       97,750.00       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       97,750.00       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ 11,500.00     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ 10,000.00     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ 8,000.00     $ -     $ -  

 

F-354

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #CLEMENTE
1955PSA8
    #CLEMENTE
WHITE&GRAY
BASKET
    #COBBMINTE98     #COBBVINTAGE
T206PHOTO
    #CROSBY
THECUP
BASKET
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (362.96 )   $ (31,093.50 )   $ (48,069.39 )   $ (18,591.75 )   $ (72,586.59 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     362.96       31,093.50       48,069.39       18,591.75       72,586.59  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-355

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #CassiusClaySony
ListonUPIType1
    #CharlesBarkley
SunsJersey
    #ChicagoBulls
DynastyHardwood
    #ChrisBoshGame
WornRaptors
Sneakers
    #Clemente
65-68Bat
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (19,118.71 )   $ (222,083.15 )   $ (12,269.42 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     -       19,118.71       222,083.15       12,269.42       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (1,110.50 )     (985.00 )     -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (1,110.50 )     (985.00 )     -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     1,110.50       985.00       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (1,110.50 )     (985.00 )     -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (22,839.50 )     (150,515.00 )     -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (22,839.50 )     (150,515.00 )     -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     23,950.00       151,500.00       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     23,950.00       151,500.00       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 1,000.00     $ 8,400.00     $ -     $ -     $ -  

 

F-356

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Cristiano
RonaldoRC1of1
    #CrosbyWinter
ClassicSkates
    #CURRY
BASKET
    #CurryGold
ToppsPSA10
    #CurryRP
ABGS9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (173,191.75 )   $ (5,093.63 )   $ -     $ -     $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     173,191.75       5,093.63       -       -       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (1,090.00 )     -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       (1,090.00 )     -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       1,090.00       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (1,090.00 )     -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (17,410.00 )     -       (32,000.00 )     -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       (17,410.00 )     -       (32,000.00 )     -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       18,500.00       -       32,000.00       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       18,500.00       -       32,000.00       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -             $ -  
Membership Interests issued to asset manager as consideration   $ -     $ 600.00     $ -             $ -  

 

F-357

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #DEVERS
SUPERFRACTOR
    #DIMAGGIO
1933BAT
    #DONCIC
BLUEPSA10
    #DURANT
CHROMEREFR
ACTORPSA10
    #DWADE
ULTIMATE
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (37,376.58 )   $ (32,343.30 )   $ (2,456.25 )   $ (29,173.66 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     -       37,376.58       32,343.30       2,456.25       29,173.66  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-358

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #DaveBing
Signed50
GreatestNBAPlay
    #Donovan
Mitchell
NT9.5
    #Durant07-08
Exquisite
Limited
LogosBGS9.5
    #ELWAY1984
ROOKIE
CARDPSA10
BASKET
    #EMMITT
SMITH
10KJERSEY
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (65,045.26 )   $ (13,646.04 )   $ -     $ (16,601.56 )   $ (27,577.50 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     65,045.26       13,646.04       -       16,601.56       27,577.50  
Other Receivables     -       -       -       -       -  
Due from Related Party     (1,185.00 )     -       (945.30 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (1,185.00 )     -       (945.30 )     -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     1,185.00       -       945.30       -       -  
Net Cash Flows provided by (used in) Operating Activities     (1,185.00 )     -       (945.30 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (98,815.00 )     -       (99,024.70 )     -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (98,815.00 )     -       (99,024.70 )     -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     100,000.00       -       99,970.00       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     100,000.00       -       99,970.00       -       -  
                                         
Net increase (decrease) in cash     -       -       (0.00 )     -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ (0.00 )   $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ 100,000.00     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 6,510.00     $ -     $ 22,800.00     $ -     $ -  

 

F-359

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #EMMITT
SMITHMVP
BASKET
    #ERLINGHAALAND
PSA10BASKET
    #EddiePlank
T206PSA4
    #EmbiidFirst
50PointGame
Jersey
    #Eruzione
1980
MiracleOnIce
GoldJersey
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (36,745.57 )   $ -     $ (76,299.37 )   $ (28,353.63 )   $ (267,196.00 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     36,745.57       -       76,299.37       28,353.63       267,196.00  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       (1,020.00 )     (1,195.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       (1,020.00 )     (1,195.00 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       1,020.00       1,195.00  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       (1,020.00 )     (1,195.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       (36,480.00 )     (76,805.00 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       (36,480.00 )     (76,805.00 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       37,500.00       78,000.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       37,500.00       78,000.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ 630,000.00  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ 1,920.00     $ -  

 

F-360

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #FRANK
ROBINSON1957
PSA9BASKET
    #FRANK
ROBINSON
500HRBAT
    #GIANNIS
GOLD
IMMACULATE
    #GIANNISRPA     #GLEYBER
TORRES
ORANGE9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ 19,728.00     $ -     $ (10,327.00 )   $ 83,470.00     $ (16,534.68 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     (19,728.00 )     -       -       (83,470.00 )     -  
Impairment Loss on Series     -       -       10,327.00       -       16,534.68  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets     96,000.00                       200,000.00          
Net Cash provided by (used in) Investing Activities     96,000.00       -       -       200,000.00       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (96,000.00 )     -       -       (200,000.00 )     -  
Net Cash Flows Provided by (Used In) Financing Activities     (96,000.00 )     -       -       (200,000.00 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 1,254.00     $ -     $ -     $ 1,225.00     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-361

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #GRETZKY
OPEE
CHEE1979
    #GRIFFEY89
UPPERDECK
SGCGOLD
    #GaryCarter
1975PSA10
Basket
    #Giannis48
PointGame
Sneakers
    #Gretzky
1979
Topps9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (8,914.57 )   $ -     $ (7,366.75 )   $ (1,720.20 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     -       8,914.57       -       7,366.75       1,720.20  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       (315.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       (315.00 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       315.00  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       (315.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (15,500.00 )     -       -       (40,685.00 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       (15,500.00 )     -       -       (40,685.00 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       15,500.00       -       -       41,000.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       15,500.00       -       -       41,000.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ 8,900.00  
Membership Interests issued to asset manager as consideration   $ -     $ 1,860.00     $ -     $ -     $ 9,480.00  

 

F-362

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Gretzky1981
SportsIllustrated
CoverCGC9.4
    #HARMONKILLE
BREW1955
TOPPSPSA9
    #HamiltonChrome
OrangeSapphire
    #HonusWagner
1910PSA5
    #JACKIE
ROBINSON
AUTOBAT
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (18,740.80 )   $ (45,554.13 )   $ -     $ (12,646.22 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     -       18,740.80       45,554.13       -       12,646.22  
Other Receivables     -       -       -       -       -  
Due from Related Party     (4,000.00 )     (1,272.50 )     (1,060.00 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (4,000.00 )     (1,272.50 )     (1,060.00 )     -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     4,000.00       1,272.50       1,060.00       -       -  
Net Cash Flows provided by (used in) Operating Activities     (4,000.00 )     (1,272.50 )     (1,060.00 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (33,500.00 )     (38,677.50 )     (50,440.00 )     (75,000.00 )     -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (33,500.00 )     (38,677.50 )     (50,440.00 )     (75,000.00 )     -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     37,500.00       39,950.00       51,500.00       75,000.00       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     37,500.00       39,950.00       51,500.00       75,000.00       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ 5,000.00     $ 14,900.00     $ -  
Membership Interests issued to asset manager as consideration   $ 2,100.00     $ 3,990.00     $ 3,500.00     $ 10,780.00     $ -  

 

F-363

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #JETERFOILRC
BASKETBGS9.5
    #JORDAN85
NIKEBASKET
    #JORDAN
EXQUISITEBGS8
    #JORDAN
PSA10
    #JORDANSIGNED
PROFESSIONAL
BAT
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (50,485.67 )   $ -     $ (51,548.99 )   $ -     $ (32,837.51 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     50,485.67       -       51,548.99       -       32,837.51  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-364

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Jackie
Leaf3.5
    #JackieRobinson
1952Topps
PSA8.5
    #JackieRobinson
53Topps8
    #JimmieFoxx
1938Bat
    #JokicRefractor
1of1
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (19,324.00 )   $ -     $ (3,000.00 )   $ (22,735.63 )   $ (5,107.17 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     19,324.00       -       3,000.00       22,735.63       5,107.17  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-365

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Jordan86
FleerBGS9.5
Basket
    #JordanExquisite
8.5Flashback
    #JordanFleer
86SGC10
    #JordanLe
BronMagic
TripleSigs
    #JordanLe
BronSign
oftheTimes
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (75,658.16 )   $ (84,698.40 )   $ (116,345.33 )   $ (55,881.69 )   $ (93,852.01 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     75,658.16       84,698.40       116,345.33       55,881.69       93,852.01  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (1,005.00 )     (1,405.00 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       (1,005.00 )     (1,405.00 )     -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       1,005.00       1,405.00       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (1,005.00 )     (1,405.00 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (129,950.00 )     (163,995.00 )     (188,095.00 )     -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (129,950.00 )     (163,995.00 )     (188,095.00 )     -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     129,950.00       165,000.00       189,500.00       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     129,950.00       165,000.00       189,500.00       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 13,600.00     $ 16,000.00     $ 11,400.00     $ -     $ -  

 

F-366

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #JordanMagicLe
BronTriple
AutoJersey
    #Jordan
Rookie
Jersey
    #JoshAllen
GoldBGS9.5
    #JustinHerbert
Hidden
TreasureRPA
    #KAWHI
BASKET
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (39.40 )   $ -     $ -     $ (31,111.64 )   $ (42,028.18 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     39.40       -       -               -  
Impairment Loss on Series     -       -       -       31,111.64       42,028.18  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     0.00       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets     130,000.00                                  
Net Cash provided by (used in) Investing Activities     130,000.00       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     (130,000.00 )     -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     (130,000.00 )     -       -       -       -  
                                         
Net increase (decrease) in cash     0.00       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ 0.00     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ 930.30     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-367

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #KOBEREEBOK
IVERSONRETROS
    #KOUFAX
1955PSA8.5
    #KOUFAX
55PSA9
    #KareemPoints
RecordBall
    #KevinDurant
HSJersey
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (64,125.70 )   $ -     $ (104,500.04 )   $ (263,609.88 )   $ (108,302.00 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     64,125.70       -       104,500.04       263,609.88       108,302.00  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       (850.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       (850.00 )     -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       850.00       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       (850.00 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       (286,650.00 )     -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       (286,650.00 )     -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       287,500.00       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       287,500.00       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ 87,500.00     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ 17,500.00     $ -  

 

F-368

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Kobe1997
AirBallGame
UsedShoes
    #KobeBlack
HistoryMonth
FinalSeasonShoes
    #KobeBryant
2001Warm
UpJacket
    #KobeBryant
FirstWhite
#24Jersey
    #KobeBryant
RookieSneakers
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (28,041.50 )   $ (134,650.94 )   $ (385,275.81 )   $ 16,510.00  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       (16,510.00 )
Impairment Loss on Series     -       28,041.50       134,650.94       385,275.81       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (400.00 )     (1,005.00 )     (995.00 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (400.00 )     (1,005.00 )     (995.00 )     -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     400.00       1,005.00       995.00       -       -  
Net Cash Flows provided by (used in) Operating Activities     (400.00 )     (1,005.00 )     (995.00 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (43,350.00 )     (70,995.00 )     (199,005.00 )     -       -  
Proceeds From Sale of Collectable Assets                                     152,500.00  
Net Cash provided by (used in) Investing Activities     (43,350.00 )     (70,995.00 )     (199,005.00 )     -       152,500.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     43,750.00       72,000.00       200,000.00       -       -  
Distributions to equity holders     -       -       -       -       (152,500.00 )
Net Cash Flows Provided by (Used In) Financing Activities     43,750.00       72,000.00       200,000.00       -       (152,500.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ 1,005.00  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ 81,650.00     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 6,900.00     $ 5,200.00     $ 9,100.00     $ -     $ -  

 

F-369

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #KobeBryant
RoyalBlue
JordanSneakers
    #KobeFinal
SeasonSneakers
    #KobeLeBron
JordanMagic
QuadAuto
    #Koufax
PSA8
    #LBJ
Exquisite
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (52,568.50 )   $ (43,003.38 )   $ (85,521.08 )   $ (16,405.24 )   $ (597,157.91 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     52,568.50       43,003.38       85,521.08       16,405.24       597,157.91  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       (1,010.00 )     (1,090.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       (1,010.00 )     (1,090.00 )     -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       1,010.00       1,090.00       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       (1,010.00 )     (1,090.00 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       (120,490.00 )     (36,760.00 )     -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       (120,490.00 )     (36,760.00 )     -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       121,500.00       37,850.00       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       121,500.00       37,850.00       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ 5,500.00     $ 6,600.00     $ -  

 

F-370

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #LBJKobe
ToppsBasket
    #LEBRON
BLACK
REFRACTOR
    #LEBRON
EMBLEMSOF
ENDORSEMENT
    #LEBRON
MELOW
ADETRIORC
    #LEBRON
ROOKIE
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (7,465.21 )   $ (54,865.94 )   $ (157,882.01 )   $ (287,477.38 )   $ 28,696.58  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       (28,696.58 )
Impairment Loss on Series     7,465.21       54,865.94       157,882.01       287,477.38       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (15,000.00 )     -       -       -       -  
Proceeds From Sale of Collectable Assets                                     75,000.00  
Net Cash provided by (used in) Investing Activities     (15,000.00 )     -       -       -       75,000.00  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     15,000.00       -       -       -       -  
Distributions to equity holders     -       -       -       -       (75,000.00 )
Net Cash Flows Provided by (Used In) Financing Activities     15,000.00       -       -       -       (75,000.00 )
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ 2,273.29  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 1,800.00     $ -     $ -     $ -     $ -  

 

F-371

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #LEBRON
ULTIMATE
    #LUKADONCICGU
ROOKIE
SNEAKERS
    #LeBron
BlackDiamond
    #LeBron
Credentials
    #LeBronMelo
Bosh2008
TripleLogoMan
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (118,824.86 )   $ 23,269.00     $ (46,369.85 )   $ (151,238.27 )   $ (232,179.72 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       (29,720.00 )     -       -       -  
Impairment Loss on Series     118,824.86       -       46,369.85       151,238.27       232,179.72  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (985.00 )     -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       (985.00 )     -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       6,451.00       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (1,970.00 )     -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (65,030.00 )     -       (175,000.00 )     -  
Proceeds From Sale of Collectable Assets             115,000.00                          
Net Cash provided by (used in) Investing Activities     -       49,970.00       -       (175,000.00 )     -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       67,000.00       -       175,000.00       -  
Distributions to equity holders     -       (115,000.00 )     -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       (48,000.00 )     -       175,000.00       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ 15,000.00     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ 5,250.00     $ -     $ 21,000.00     $ -  

 

F-372

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #LeBron
MeloDual
Logoman
    #LeBron
RookieShoes
    #LouGehrig
RCPhoto
    #Luka
Rookie
Jersey
    #Luka
White
Sparkle
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (725,558.15 )   $ (108,640.59 )   $ (5,824.99 )   $ (161,167.67 )   $ (439,829.01 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     725,558.15       108,640.59       5,824.99       161,167.67       439,829.01  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (1,075.00 )     (1,012.60 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       (1,075.00 )     (1,012.60 )     -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       1,075.00       1,012.60       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (1,075.00 )     (1,012.60 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (448,925.00 )     (24,727.40 )     -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       (448,925.00 )     (24,727.40 )     -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       450,000.00       25,740.00       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       450,000.00       25,740.00       -       -  
                                         
Net increase (decrease) in cash     -       -       (0.00 )     -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ (0.00 )   $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ 25,760.00     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ 16,000.00     $ 2,760.00     $ -     $ -  

 

F-373

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #MAGIC
BIRDDRJ
    #MAGIC
BIRDDRJ
PSA8BASKET
    #MAGICBIRD
LOGOMAN
    #MAHOMES
EMERAL
DRPA
BGS9
    #MAHOMES
ROOKIE
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (20,274.58 )   $ (289,637.60 )   $ 35,130.00     $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       (35,130.00 )     -  
Impairment Loss on Series     -       20,274.58       289,637.60       -       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets                             115,000.00          
Net Cash provided by (used in) Investing Activities     -       -       -       115,000.00       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       (115,000.00 )     -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       (115,000.00 )     -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ 1,235.00     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-374

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #MANTLE
1952
TOPPSPSA8
    #MANTLE
1960
PSA9
    #MANTLE52
TOPPSPSA7
    #MANTLE54
BOWMAN
BASKET
    #MANTLE
MINT1953
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ -     $ -     $ (22,362.71 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     -       -       -       22,362.71       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       35,972.00       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       (35,972.00 )     -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       (285,000.00 )     -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       (285,000.00 )     -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       285,000.00       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       285,000.00       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ 14,000.00     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ 17,000.00     $ -     $ -  

 

F-375

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #MARINO
1984ROOKIE
CARDBGS10
BASKET
    #MARINO
MANNING
FAVRE
JERSEYS
    #MAYS
1951
BOWMAN7
    #MAYS
1952
PSA8
    #MAYS
1959PSA9
BASKET
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (9,293.75 )   $ (11,190.59 )   $ (33,836.88 )   $ (26,805.33 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     9,293.75       11,190.59       33,836.88       26,805.33       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (16,500.00 )     -       -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (16,500.00 )     -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     16,500.00       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     16,500.00       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ 55,000.00     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 3,080.00     $ -     $ -     $ -     $ -  

 

F-376

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #MAYS1960
PSA9
    #MAY
WEATHERRC
PSA10
    #MESSI
ROOKIE
BASKET
    #MIKANRC
PHOTO
    #MLBAllStar
GameTicketRun
Collection
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (926.36 )   $ (16,290.30 )   $ (47,908.24 )   $ 27,170.00     $ (27,621.25 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       (27,170.00 )     -  
Impairment Loss on Series     926.36       16,290.30       47,908.24       -       27,621.25  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       (1,010.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       (1,010.00 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       1,010.00  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       (1,010.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       (46,490.00 )
Proceeds From Sale of Collectable Assets                             82,500.00          
Net Cash provided by (used in) Investing Activities     -       -       -       82,500.00       (46,490.00 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       47,500.00  
Distributions to equity holders     -       -       -       (82,500.00 )     -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       (82,500.00 )     47,500.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ 1,085.00     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ 3,400.00  

 

F-377

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #MLBHALL
OFFAME
BASEBALL
    #MONTANA
RCPSA10
    #MOOKIE
BETTS
GLOVE
    #MPJ
Championship
Ticket
    #MagicBird
DrJ1980PSA9
(BH SPORTS)
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (72,140.75 )   $ (17,120.70 )   $ (44,307.81 )   $ (27,550.58 )   $ (16,306.37 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     72,140.75       17,120.70       44,307.81       27,550.58       16,306.37  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       (1,100.50 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       (1,100.50 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       1,100.50  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       (1,100.50 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       (28,849.50 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       (28,849.50 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       29,950.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       29,950.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ 3,000.00  

 

F-378

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Mahomes
Bronze
Basket
    #Mahomes
Immaculate
1of1
    #Mahomes
NT1of1
    #Mahomes
NT8.5
    #Mantle1952
Bowman
PSA8
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (15,608.00 )   $ (112,054.32 )   $ (1,043,978.71 )   $ (74,439.25 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     15,608.00       112,054.32       1,043,978.71       74,439.25       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-379

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Mantle1953
Bowman8
Basket
    #Mantle1953
Topps8
    #Mantle
1956
PSA8
Basket
    #Mantle1957
ToppsPSA8.5
    #Mantle1964
Topps9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (22,052.25 )   $ (1,733.64 )   $ -     $ (12,771.36 )   $ (3,232.33 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     22,052.25       1,733.64       -       12,771.36       3,232.33  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ 5,400.00     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-380

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Mantle1965
Topps9
    #Mantle1966
ToppsPSA9
Basket
    #Mantle1967
Topps9
    #Mantle1968
PSA9Basket
    #Mantle1969
Topps9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (2,394.65 )   $ (5,174.36 )   $ (17,993.60 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     -       2,394.65       5,174.36       17,993.60       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     (1,250.50 )     -       (635.50 )     -       (3,060.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (1,250.50 )     -       (685.50 )     -       (3,060.00 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     1,250.50       -       635.50       -       3,060.00  
Net Cash Flows provided by (used in) Operating Activities     (1,250.50 )     -       (685.50 )     -       (3,060.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (26,699.50 )     -       (19,264.50 )     -       (29,440.00 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (26,699.50 )     -       (19,264.50 )     -       (29,440.00 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     27,950.00       -       19,950.00       -       32,500.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     27,950.00       -       19,950.00       -       32,500.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ 7,500.00     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 4,500.00     $ -     $ 1,520.00     $ -     $ 2,900.00  

 

F-381

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Mantle51
BowmanSGC7
    #Mantle
DebutStub
    #Maris58
ToppsPSA9
    #Mays
1951
Photo
    #Mays1956
GrayPSA9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (19,166.57 )   $ (85,723.88 )   $ (6,896.46 )   $ -     $ (21,757.32 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     19,166.57       85,723.88       6,896.46       -       21,757.32  
Other Receivables     -       -       -       -       -  
Due from Related Party     (960.25 )     (1,012.50 )     -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (960.25 )     (1,012.50 )     -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     960.25       1,012.50       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     (960.25 )     (1,012.50 )     -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (78,714.75 )     (80,237.50 )     -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (78,714.75 )     (80,237.50 )     -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     79,675.00       81,250.00       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     79,675.00       81,250.00       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ 30,000.00     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 4,170.00     $ 7,000.00     $ -     $ -     $ -  

 

F-382

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #MessiMega
cracks#71
PSA9
    #Michael
PorterJr
Basket
    #Mikan48
Bowman
PSA7
    #NTBBall
WaxBundle
    #NadalNet
ProGlossy
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (56,061.27 )   $ (20,562.97 )   $ (14,954.75 )   $ (78,599.62 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     56,061.27       20,562.97       14,954.75       78,599.62       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       (975.00 )     (1,038.50 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       (975.00 )     (1,038.50 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       975.00       1,038.50  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       (975.00 )     (1,038.50 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       (134,025.00 )     (17,611.50 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       (134,025.00 )     (17,611.50 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       135,000.00       18,650.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       135,000.00       18,650.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ 25,000.00     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ 10,000.00  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ 7,500.00     $ 2,000.00  

 

F-383

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #NegroLeague
Legendary
CutsBasket
    #NolanRyan
1968
Milton
BradleyPSA9
    #NolanRyan
1968
ToppsPSA8.5
    #OVECHKIN
THECUP
BGS8.5
    #OZZIE
SMITHRC
BGS9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (59,607.27 )   $ (45,279.92 )   $ -     $ -     $ (54,009.10 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     59,607.27       45,279.92       -       -       54,009.10  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (1,030.00 )     (1,061.50 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       (1,030.00 )     (1,061.50 )     -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       1,030.00       1,061.50       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (1,030.00 )     (1,061.50 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (103,970.00 )     (17,788.50 )     -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       (103,970.00 )     (17,788.50 )     -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       105,000.00       18,850.00       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       105,000.00       18,850.00       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ 49,500.00     $ 5,000.00     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ 18,000.00     $ 1,000.00     $ -     $ -  

 

F-384

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Orange
Dominguez
    #OscarRobertson
Cincinnati
RoyalsJersey
    #OttoGraham1950
BowmanPSA9
    #Ovechkin
SPAuthBasket9.5
    #Ovechkin
TheCupBGS
GemMint9.5
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (18,566.20 )   $ 26,416.00     $ 20,645.00     $ (6,470.54 )   $ (145,768.63 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       (35,830.00 )     (26,133.00 )     -       -  
Impairment Loss on Series     18,566.20       -       -       6,470.54       145,768.63  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (915.00 )     (1,011.50 )     (1,290.10 )     (830.00 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       (915.00 )     (1,011.50 )     (1,290.10 )     (830.00 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       9,414.00       5,488.00       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       1,290.10       830.00  
Net Cash Flows provided by (used in) Operating Activities     -       (1,830.00 )     (2,023.00 )     (1,290.10 )     (830.00 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (154,170.00 )     (40,827.00 )     (28,699.90 )     (323,670.00 )
Proceeds From Sale of Collectable Assets             320,000.00       70,000.00                  
Net Cash provided by (used in) Investing Activities     -       165,830.00       29,173.00       (28,699.90 )     (323,670.00 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       156,000.00       42,850.00       29,990.00       324,500.00  
Distributions to equity holders     -       (320,000.00 )     (70,000.00 )     -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       (164,000.00 )     (27,150.00 )     29,990.00       324,500.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ 112,500.00     $ -     $ -     $ 100,000.00  
Membership Interests issued to asset manager as consideration   $ -     $ 17,500.00     $ 3,040.00     $ 2,390.00     $ 44,000.00  

 

F-385

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #PaulMolitor
1978ToppsPSA10
    #PaulPierce
2010AS
GJersey
    #Pele1958
AmericanaPSA3
    #Peyton
Manning
MVPHelmet
    #RICKEY
HENDERSONRC
PSA10
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (18,935.94 )   $ (26,336.00 )   $ (49,513.47 )   $ (18,774.74 )   $ (58,664.51 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     18,935.94       26,336.00       49,513.47       18,774.74       58,664.51  
Other Receivables     -       -       -       -       -  
Due from Related Party     (1,017.50 )     -       (1,002.50 )     -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (1,017.50 )     -       (1,002.50 )     -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     1,017.50       -       1,002.50       -       -  
Net Cash Flows provided by (used in) Operating Activities     (1,017.50 )     -       (1,002.50 )     -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (38,732.50 )     -       (118,247.50 )     -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (38,732.50 )     -       (118,247.50 )     -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     39,750.00       -       119,250.00       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     39,750.00       -       119,250.00       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ 10,000.00     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ 4,240.00     $ -     $ 7,490.00     $ -     $ -  

 

F-386

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #RONALDO2002
PANINIFUTEBOL
STICKERSPSA10
    #RONALDO2003
PANINIMEGA
CRAQUESPSA10
    #RUTH33
GOUDEYSGC8
    #RUTHGEHRIG
BALL
    #RipkenRookie
Jersey&Card
Basket
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (49,849.30 )   $ (170,975.47 )   $ -     $ -     $ (35,470.17 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     49,849.30       170,975.47       -       -       35,470.17  
Other Receivables     -       -       -       -       -  
Due from Related Party     (965.00 )     (875.00 )     -       -       (956.50 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     (965.00 )     (875.00 )     -       -       (956.50 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     965.00       875.00       -       -       956.50  
Net Cash Flows provided by (used in) Operating Activities     (965.00 )     (875.00 )     -       -       (956.50 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (58,535.00 )     (161,125.00 )     -       -       (140,893.50 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     (58,535.00 )     (161,125.00 )     -       -       (140,893.50 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     59,500.00       162,000.00       -       -       141,850.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     59,500.00       162,000.00       -       -       141,850.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ 50,000.00     $ 143,500.00     $ -     $ -     $ 6,750.00  
Membership Interests issued to asset manager as consideration   $ 6,000.00     $ 20,090.00     $ -     $ -     $ 10,800.00  

 

F-387

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Rodgers
Playoff
Contenders
Green
    #Roy
Campanella1949
BowmanPSA9
    #Ruth1914
Baltimore
NewsSGC3
    #Sadaharu
OhBat
    #SandyKoufax1956
ToppsGray
BackPSA9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (23,100.00 )   $ -     $ (5,780.44 )   $ (4,944.60 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     -       23,100.00       -       5,780.44       4,944.60  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       (267.50 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       (267.50 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       267.50  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       (267.50 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (55,000.00 )     -       -       (33,482.50 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       (55,000.00 )     -       -       (33,482.50 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       55,000.00       -       -       33,750.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       55,000.00       -       -       33,750.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ 6,600.00     $ -     $ -     $ 2,340.00  

 

F-388

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Satchel
Paige48
LeafSGC30
    #Seager
Orange
Refractor
Basket
    #Serena03
NetProPSA
10Basket
    #ShoelessJoe
Jackson1915
PSA8
    #StephCurry
Sneakers
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (12,192.93 )   $ (11,100.00 )   $ -     $ (54,065.67 )   $ -  
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       11,100.00       -       -       -  
Impairment Loss on Series     12,192.93       -       -       54,065.67       -  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       (1,227.50 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     5.00       -       -       (1,227.50 )     -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       1,227.50       -  
Net Cash Flows provided by (used in) Operating Activities     5.00       -       -       (1,227.50 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (5.00 )     -       -       (88,522.50 )     -  
Proceeds From Sale of Collectable Assets             3,500.00                          
Net Cash provided by (used in) Investing Activities     (5.00 )     3,500.00       -       (88,522.50 )     -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       89,750.00       -  
Distributions to equity holders     -       (3,500.00 )     -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       (3,500.00 )     -       89,750.00       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ 1,140.00     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ 10,200.00     $ -  

 

F-389

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #TATIS
BOWMAN
BLACKLABEL
    #TATUM
FLAWLESS10
    #TIGER
PUTTER
    #TIGER
SPAUTHENTIC
BGS9.5
    #TRAEYOUNG
FLAWLESS
BGS9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (154,336.25 )   $ 54,580.00     $ -     $ (21,189.24 )   $ (8,252.95 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       (54,580.00 )     -       -       -  
Impairment Loss on Series     154,336.25       -       -       21,189.24       8,252.95  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       -  
Proceeds From Sale of Collectable Assets             100,000.00                          
Net Cash provided by (used in) Investing Activities     -       100,000.00       -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       -  
Distributions to equity holders     -       (100,000.00 )     -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       (100,000.00 )     -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ 1,090.00     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ 5,130.00     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ -  

 

F-390

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #TYSONRC
BGS9BASKET
    #Tatum
Flawless
GoldBGS9.5
    #Ted
Williams
1939PlayBall
    #TheRock
Bumble
BeePSA10
    #Tiger1st
EventStub
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (41,307.96 )   $ (16,885.00 )   $ -     $ (26,665.00 )   $ (65,762.22 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     41,307.96       16,885.00       -       26,665.00       65,762.22  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (1,115.00 )     -       -       (999.50 )
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       (1,115.00 )     -       -       (999.50 )
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       1,115.00       -       -       999.50  
Net Cash Flows provided by (used in) Operating Activities     -       (1,115.00 )     -       -       (999.50 )
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (44,885.00 )     -       -       (71,550.50 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       (44,885.00 )     -       -       (71,550.50 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       46,000.00       -       -       72,550.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       46,000.00       -       -       72,550.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ 12,000.00     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ 10,000.00     $ -     $ -     $ 16,000.00  
Membership Interests issued to asset manager as consideration   $ -     $ 4,000.00     $ -     $ -     $ 6,400.00  

 

F-391

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Tiger
SIforKids
    #TigerWoods
DebutTicket
    #TimDuncan
PMGGreen
    #TraeYoung
FlawlessGreen
BGS9
    #Trevor
LawrenceLeaf
Basket
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ -     $ (44,543.19 )   $ -     $ (8,965.00 )   $ (6,720.73 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     -       44,543.19       -       8,965.00       6,720.73  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       (990.00 )     -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       (990.00 )     -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       990.00       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       (990.00 )     -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       (77,510.00 )     -       -       -  
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       (77,510.00 )     -       -       -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       78,500.00       -       -       -  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       78,500.00       -       -       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ 4,900.00     $ -     $ -     $ -  

 

F-392

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Trout
Finest
Super
fractor
    #UNITAS1965
JERSEY
    #Unitas
PSA8
    #WILTCHAMBER
LAIN61PSA9
    #Warren
Spahn1948
LeafPSA9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (166,771.99 )   $ -     $ (8,604.67 )   $ -     $ (41,313.55 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       -       -       -  
Impairment Loss on Series     166,771.99       -       8,604.67       -       41,313.55  
Other Receivables     -       -       -       -       -  
Due from Related Party     -       -       -       -       -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       -       -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     -       -       -       -       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       -       -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     -       -       -       -       (86,000.00 )
Proceeds From Sale of Collectable Assets                                        
Net Cash provided by (used in) Investing Activities     -       -       -       -       (86,000.00 )
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     -       -       -       -       86,000.00  
Distributions to equity holders     -       -       -       -       -  
Net Cash Flows Provided by (Used In) Financing Activities     -       -       -       -       86,000.00  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ -     $ -     $ 6,750.00  

 

F-393

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #Wilt
Chamberlain1961
FleerRCPSA9
    #WILTCHAMBER
LAIN61PSA9
    #YASTRZEMSKIR
C9BASKET
    #YaoDuncanDirk
TripleLogoman
    #ZION
RPABGS9
 
Cash Flows From Operating Activities:                                        
Net Income/(Loss) For the Period   $ (66,616.27 )   $ -     $ (3,874.00 )   $ (118,647.50 )   $ (57,645.87 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                                        
Gain (-)/Loss (+) on Sale of Assets     -       -       3,874.00       -       -  
Impairment Loss on Series     66,616.27       -       -       118,647.50       57,645.87  
Other Receivables     -       -       -       -       -  
Due from Related Party     (0.50 )     -       -       (3,190.00 )     -  
CSA Due From CSAM     -       -       -       -       -  
Reserve - Asset     -       -       -       (3,190.00 )     -  
Prepaid Fees and Expenses     -       -       -       -       -  
Prepaid Consignments     -       -       -       -       -  
Taxes Payable     -       -       -       -       -  
Due to Affiliate CTI     -       -       -       -       -  
Due to Affiliate CSAM     -       -       -       -       -  
Consignment Liabilities     -       -       -       -       -  
Sale Payout Liability     -       -       -       -       -  
Other Current Liabilities     0.50       -       -       3,190.00       -  
Net Cash Flows provided by (used in) Operating Activities     -       -       -       (3,190.00 )     -  
                                         
Cash Flow from Investing Activities                                        
Purchase of Collectable Assets     (319,999.50 )     -       -       (85,310.00 )     -  
Proceeds From Sale of Collectable Assets                     36,000.00                  
Net Cash provided by (used in) Investing Activities     (319,999.50 )     -       36,000.00       (85,310.00 )     -  
                                         
Cash Flows From Financing Activities:                                        
Capital Contributions     319,999.50       -       -       88,500.00       -  
Distributions to equity holders     -       -       (36,000.00 )     -       -  
Net Cash Flows Provided by (Used In) Financing Activities     319,999.50       -       (36,000.00 )     88,500.00       -  
                                         
Net increase (decrease) in cash     -       -       -       -       -  
                                         
Cash at Beginning of Period     -       -       -       -       -  
                                         
Cash at End of Period   $ -     $ -     $ -     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Operations:                                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 1,048.00     $ -     $ -  
                                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ -     $ -     $ -  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ -     $ 75,000.00     $ -  
Membership Interests issued to asset manager as consideration   $ 36,000.00     $ -     $ -     $ 7,500.00     $ -  

 

F-394

 

 

COLLECTABLE SPORTS ASSETS, LLC

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEAR ENDED

DECEMBER 31, 2022

 

    #ZionPrizms
BlueBGS10
    CSA     CONSOLIDATED  
Cash Flows From Operating Activities:                        
Net Income/(Loss) For the Period   $ (20,317.88 )   $ (171.37 )   $ (12,613,369.12 )
Adjustment to reconcile Net Income/(Loss) to Net Cash Provided By (used in) Operations:                        
Gain (-)/Loss (+) on Sale of Assets     -               (409,389.18 )
Impairment Loss on Series     20,317.88       -       13,001,233.93  
Other Receivables     -       27,520.00       27,520.00  
Due from Related Party     -       47,656.98       -  
CSA Due From CSAM     -       (879,792.42 )     (879,792.42 )
Reserve - Asset     -       -       (66,872.15 )
Prepaid Fees and Expenses     -       -       -  
Prepaid Consignments     -       466,770.00       466,770.00  
Taxes Payable     -       -       21,353.00  
Due to Affiliate CTI     -       68,023.90       68,023.90  
Due to Affiliate CSAM     -       (380,400.00 )     (380,400.00 )
Consignment Liabilities     -       -       (35,972.00 )
Sale Payout Liability     -       (18,784.33 )     (18,784.33 )
Other Current Liabilities     -       -       80,717.48  
Net Cash Flows provided by (used in) Operating Activities     -       (669,177.24 )     (738,960.89 )
                         
Cash Flow from Investing Activities                        
Purchase of Collectable Assets     -       -       (6,994,650.85 )
Proceeds From Sale of Collectable Assets                     1,650,500.00  
Net Cash provided by (used in) Investing Activities     -       -       (5,344,150.85 )
                         
Cash Flows From Financing Activities:                        
Capital Contributions     -       -       7,064,434.50  
Distributions to equity holders     -       -       (1,650,500.00 )
Net Cash Flows Provided by (Used In) Financing Activities     -       -       5,413,934.50  
                         
Net increase (decrease) in cash     -       (669,177.24 )     (669,177.24 )
                         
Cash at Beginning of Period     -       1,159,637.15       1,159,637.15  
                         
Cash at End of Period   $ -     $ 490,459.91     $ 490,459.91  
                         
Supplemental Disclosure of Non-Cash Operations:                        
Other Current Liability prior years written off against Gain/(Loss) on Series   $ -     $ -     $ 14,465.59  
                         
Supplemental Disclosure of Non-Cash Investing & Financing Activities:                        
Membership Interests surrendered by asset seller as consideration   $ -     $ -     $ 108,900.00  
Membership Interests issued to asset seller as consideration   $ -     $ -     $ 1,907,080.00  
Membership Interests issued to asset manager as consideration   $ -     $ -     $ 611,120.00  

 

F-395

 

 

COLLECTABLE SPORTS ASSETS, LLC

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

AS OF DECEMBER 31, 2023 AND 2022

 

NOTE 1: NATURE OF OPERATIONS

 

Collectable Sports Assets LLC (the “Company”) is a series limited liability company formed on January 16, 2020 pursuant to the Delaware Limited Liability Company Act. The Company was formed to engage in the business of acquiring and managing a collection of investment grade memorabilia or Collectables (the “Collectable Assets” or “Assets”). The Company has created, separate series of the Company (each, a “Series”), and that each Collectable Asset will be owned by a separate Series and that the assets and liabilities of each Series will be separate in accordance with Delaware law. Investors acquire membership interests (the “Interests”) in each Series and will be entitled to share in the return of that series but will not be entitled to share in the return of any other series.

 

CS Asset Manager, LLC is the manager of the Company (the “Manager”) and serves as the asset manager for the Collectable Assets issued by the Company and each Series (the “Asset Manager”). The Series acquire the Collectable Assets from the Manager and develop the financial, offering and other materials to begin offering the Interests through a mobile app-based investment platform called Collectable (the “Collectable Platform”).

 

The Company sells Interests in a number of separate individual Series. Investors in any Series acquire a proportional share of income and liabilities as they pertain to a particular Series, and the sole assets and liabilities of any given Series at the time of the closing of an offering related to that series are a Collectable Asset (plus any cash reserves for future operating expenses). 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 Collectable Asset, determining how to best commercialize the applicable Collectable Assets, evaluating potential sale offers and the liquidation of a Series). The Manager manages the ongoing operations of each Series in accordance with the operating agreement of the Company, as amended and restated from time to time (the “Operating Agreement”).

 

Operating Agreement

 

General

 

In accordance with the Operating Agreement, each interest holder in a Series grants a power of attorney to the Manager. The Manager has the right to appoint officers of the Company and each Series.

 

Voting Rights

 

The Manager has broad authority to act with respect to the Company and any Series. Interest holders do not have any voting rights as an interest holder in the Company or a Series except with respect to:

 

I. the removal of the Manager;

 

  II. the dissolution of the Company upon the for-cause removal of the Managing Member;

 

  III. an amendment to the Operating Agreement that would adversely affect the rights of an interest holder in any material respect;

 

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

 

F-396

 

 

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

 

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

 

  VII. give any person the right to dissolve the Company.

 

When entitled to vote on a matter, each interest holder will be entitled to one vote per Interest held by the interest holder on all matters submitted to a vote of the interest holders of an applicable Series or of the interest holders of all Series of the Company, as applicable. The removal of the Manager as manager of the Company and all Series must be approved by two thirds of the votes that may be cast by all interest holders in any Series. All other matters to be voted on by the interest holders must be approved by a majority of the votes cast by all interest holders in any Series present in person or represented by proxy.

 

Free Cash Flow Distributions

 

The Manager has sole discretion in determining what distributions of free cash flow, if any, are made to holders of Interests of each Series. Free cash flow consists of the net income (as determined under accounting principles generally accepted in the United States of America (“U.S. GAAP”) generated by such Series plus any change in net working capital and depreciation and amortization (and any other non-cash operating expenses) and less any capital expenditures related to the Collectable Asset related to such Series. The Manager may maintain free cash flow funds in a deposit account or an investment account for the benefit of the Series.

 

  ˗ Any free cash flow generated by a Series from the utilization of the Collectable Asset related to such Series shall be applied within the Series in the following order of priority:

 

  ˗ repay any amounts outstanding under Operating Expenses plus accrued interest;

 

  ˗ thereafter to create such reserves as the Manager deems necessary, in its sole discretion, to meet future operating expenses;

 

  ˗ thereafter by way of distribution to holders of the Interests of such Series (net of corporate income taxes applicable to the Series), which may include asset sellers of the Collectable Asset related to such Series or the Manager or any of its affiliates.

 

Manager’s Interest

 

At the closing of each offering, and unless otherwise set forth in the applicable Series designation, the Manager shall acquire a minimum of 0.5% and no maximum of interests sold in connection with each offering (of which the Manager may sell all or any portion from time to time following the closing of such offering) for the same price per share offered to all other potential investors.

 

Asset Management Fees

 

As consideration for managing each Underlying Asset, the Manager may be paid a monthly Management Fee pursuant to the Asset Management Agreement. On applicable offerings, the Manager will assess a Management Fee of not more than 2% (annualized) of the Carrying Value of the Collectable Asset. The Carrying Value is calculated monthly based upon the Series’ volume weighted average price (VWAP) value over the preceding month. This only applies to months where the Series was trading for the entirety of the month.

 

To date, no Management Fees have been paid by any Series but may elect to withhold the cash associated with the Management Fee upon the sale of the Underlying Asset before distributing the remaining sales proceeds to the Shareholders.

 

F-397

 

 

Asset Dispositions

 

As consideration for facilitating a sale of an Underlying Asset of a Series, the Manager may receive a disposition fee of up to 5% of the sales price of an asset.

 

The Company received purchase offers for the underlying assets of the Collectable Assets listed in the tables below. Per the terms of the Operating Agreement, the Company, together with the Manager’s Advisory Board evaluated the offers and determined it was in the interest of the unitholders to sell the Collectable Asset.

 

For the year ending December 31, 2023, the Company sold (112) one hundred twelve Assets for a price of $6,679,953 and a Net Gain(Loss) on Sale of Assets of $(269,759) and for the year ending December 31, 2022, the Company sold (14) fourteen Assets for a price of $1,650,500 and a Net Gain on Sale of Assets of $409,389.

 

Concentration of Risk

 

As of December 31, 2023, the Company had cash and cash equivalents in certain financial institutions none in excess of federally insured levels. The Company diversifies its cash and cash equivalents with several banking institutions in an attempt to minimize exposure to any one of these institutions. The Company regularly monitors the financial stability of these financial institutions along with the balances there on deposit to minimize the Company’s potential risk and believes that it is not exposed to any significant credit risk in cash and cash equivalents.

 

The Company holds cash accounts at several institutions none in excess of the Federal Deposit Insurance Corporation (the “FDIC”) protection limits of $250,000. The Company’s exposure to credit loss in the event of the failure of these institutions is represented by the difference between the FDIC protection limit and the total amount on deposit. At December 31, 2023 the Company’s cash accounts did not exceed federally insured limits.

 

The table below shows the Series sold in 2023.

 

Series Name   Date of Sale     Sales Price     Cost Basis     Net Gain  
#RUTH1914BALTIMORENEWSSGC3   1/18/2023     $ 96,138     $ 62,179     $ 33,959  
#ERUZIONE1980MIRACLEONICEGOLDJERSEY   1/27/2023     $ 725,000     $ 438,414     $ 286,586  
#KOBE1997AIRBALLGAMEUSEDSHOES   3/29/2023     $ 100,000     $ 131,500     $ (31,500 )
#MAYS1959PSA9BASKET   4/3/2023     $ 28,000     $ 23,332     $ 4,668  
#HONUSWAGNER1910PSA5   4/7/2023     $ 90,000     $ 100,680     $ (10,680 )
#MESSIROOKIEBASKET   4/7/2023     $ 11,251     $ 26,641     $ (15,390 )
#CrosbyWinterClassicSkates   4/7/2023     $ 3,771     $ 11,827     $ (8,056 )
#Brady01TicketBooklet   4/7/2023     $ 4,960     $ 1,649     $ 3,311  
#TIGERSPAUTHENTICBGS9.5   4/7/2023     $ 9,807     $ 13,540     $ (3,733 )
#BELLINGERORANGEBGS9.5   4/8/2023     $ 3,312     $ 5,483     $ (2,171 )
#DONOVANMITCHELLNT9.5   4/8/2023     $ 5,355     $ 15,469     $ (10,114 )
#GLEYBERTORRESORANGE9.5   4/8/2023     $ 1,820     $ 2,652     $ (832 )
#GRIFFEY89UPPERDECKSGCGOLD   4/8/2023     $ 4,550     $ 8,445     $ (3,895 )
#JACKIELEAF3.5   4/8/2023     $ 14,900     $ 21,036     $ (6,136 )
#JOKICREFRACTOR1OF1   4/8/2023     $ 7,250     $ 16,654     $ (9,404 )
#LBJKOBETOPPSBASKET   4/8/2023     $ 6,155     $ 9,335     $ (3,180 )
#MAGICBIRDDRJ1980PSA9   4/8/2023     $ 15,011     $ 14,443     $ 568  
#MANTLE1965TOPPS9   4/8/2023     $ 24,000     $ 37,449     $ (13,449 )
#MIKAN48BOWMANPSA7   4/8/2023     $ 32,100     $ 25,591     $ 6,509  
#ZIONPRIZMSBLUEBGS10   4/8/2023     $ 5,100     $ 11,242     $ (6,142 )
#NTBBallWaxBundle   4/8/2023     $ 60,319     $ 61,950     $ (1,631 )
#MANTLE1956PSA8BASKET   4/26/2023     $ 25,000     $ 27,514     $ (2,514 )
#TIGERPUTTER   5/2/2023     $ 199,238     $ 213,425     $ (14,187 )
#RICKEYHENDERSONRCPSA10   5/3/2023     $ 80,000     $ 93,535     $ (13,535 )

 

F-398

 

 

Series Name   Date of Sale     Sales Price     Cost Basis     Net Gain  
#RUTHGEHRIGBALL   5/12/2023     $ 64,973     $ 70,243     $ (5,270 )
#COBBMINTE98   5/12/2023     $ 209,044     $ 242,555     $ (33,511 )
#MOOKIEBETTSGLOVE   5/12/2023     $ 14,656     $ 16,698     $ (2,042 )
#MANTLE1952BOWMANPSA8   5/12/2023     $ 21,469     $ 15,600     $ 5,869  
#COBBVINTAGET206PHOTO   5/12/2023     $ 19,774     $ 33,518     $ (13,744 )
#JORDANSIGNEDPROFESSIONALBAT   5/12/2023     $ 16,185     $ 7,637     $ 8,548  
#CLEMENTEWHITE&GRAYBASKET   5/12/2023     $ 89,268     $ 60,904     $ 28,364  
#1969TOPPSBASKETBALLSET   5/12/2023     $ 163,846     $ 102,195     $ 61,651  
#DIMAGGIO1933BAT   5/12/2023     $ 33,899     $ 57,913     $ (24,014 )
#Maris58ToppsPSA9   5/12/2023     $ 19,774     $ 20,248     $ (474 )
#Clemente65-68Bat   5/12/2023     $ 32,769     $ 29,704     $ 3,065  
#UnitasPSA8   5/12/2023     $ 8,192     $ 12,595     $ (4,403 )
#AARONDECADEBASKET   5/12/2023     $ 66,171     $ 71,298     $ (5,127 )
#ALKALINE1954TOPPSPSA9   5/12/2023     $ 36,159     $ 20,834     $ 15,325  
#HARMONKILLEBREW1955TOPPSPSA9   5/12/2023     $ 24,859     $ 22,654     $ 2,205  
#1959TOPPSBASEBALLSET   5/12/2023     $ 54,239     $ 59,078     $ (4,839 )
#RoyCampanella1949BowmanPSA9   5/12/2023     $ 32,769     $ 38,500     $ (5,731 )
#LOUGEHRIGRCPHOTO   5/12/2023     $ 25,989     $ 46,410     $ (20,421 )
#WarrenSpahn1948LeafPSA9   5/12/2023     $ 84,748     $ 51,437     $ 33,311  
#PaulMolitor1978ToppsPSA10   5/12/2023     $ 24,859     $ 33,019     $ (8,160 )
#CassiusClaySonyListonUPIType1   5/12/2023     $ 3,729     $ 22,729     $ (19,000 )
#Mantle51BowmanSGC7   5/12/2023     $ 42,939     $ 62,758     $ (19,819 )
#BobbyOrrBruinsJersey   5/24/2023     $ 399,000     $ 302,984     $ 96,016  
#DURANTCHROMEREFRACTORPSA10   6/3/2023     $ 5,650     $ 10,644     $ (4,994 )
#TATISBOWMANBLACKLABEL   6/5/2023     $ 15,400     $ 43,229     $ (27,829 )
#MONTANARCPSA10   6/5/2023     $ 48,400     $ 50,199     $ (1,799 )
#LeBronBlackDiamond   6/5/2023     $ 13,900     $ 32,380     $ (18,480 )
#KobeLeBronJordanMagicQuadAuto   6/5/2023     $ 37,400     $ 39,459     $ (2,059 )
#SadaharuOhBat   6/11/2023     $ 64,375     $ 17,995     $ 46,380  
#JimmieFoxx1938Bat   6/11/2023     $ 90,125     $ 73,884     $ 16,241  
#DONCICBLUEPSA10   6/12/2023     $ 11,550     $ 27,845     $ (16,295 )
#TRAEYOUNGFLAWLESSBGS9   6/12/2023     $ 2,332     $ 5,487     $ (3,155 )
#AARON1954PSA8.5   6/12/2023     $ 187,000     $ 122,000     $ 65,000  
#MahomesNT8.5   6/12/2023     $ 29,150     $ 56,737     $ (27,587 )
#JordanLeBronMagicTripleSigs   6/12/2023     $ 22,550     $ 28,772     $ (6,222 )
#JORDANFLEER86SGC10   6/12/2023     $ 57,750     $ 81,745     $ (23,995 )
#Serena03NetProPSA10Basket   6/12/2023     $ 1,560     $ 16,765     $ (15,205 )
#Clemente1955PSA8   6/13/2023     $ 66,000     $ 83,637     $ (17,637 )
#Mays1956GrayPSA9   6/18/2023     $ 35,200     $ 35,083     $ 117  
#TysonRCBGS9Basket   6/19/2023     $ 8,056     $ 17,592     $ (9,536 )
#MayweatherRCPSA10   6/19/2023     $ 4,664     $ 8,935     $ (4,271 )
#TrevorLawrenceLeafBasket   6/19/2023     $ 775     $ 4,579     $ (3,804 )
#TatumFlawlessGoldBGS9.5   6/22/2023     $ 16,000     $ 40,885     $ (24,885 )
#MichaelPorterJrBasket   6/24/2023     $ 2,550     $ 10,502     $ (7,952 )
#DWADEULTIMATE   6/26/2023     $ 7,560     $ 12,846     $ (5,286 )
#LBJEXQUISITE   6/26/2023     $ 360,000     $ 789,992     $ (429,992 )
#BradyBowman10   6/26/2023     $ 9,990     $ 16,339     $ (6,349 )
#03ToppsChromeWax   6/26/2023     $ 8,910     $ 15,849     $ (6,939 )
#NadalNetProGlossy   6/26/2023     $ 7,830     $ 28,573     $ (20,743 )
#BRADYDEBUTTICKET   6/27/2023     $ 15,400     $ 64,255     $ (48,855 )
#18-19BASKETBALLGROWTHBASKET   7/1/2023     $ 6,378     $ 21,048     $ (14,671 )
#BETTSGOLDREFRACTORBASKET   7/1/2023     $ 21,856     $ 50,671     $ (28,815 )
#BettsBlueRefractorBasket   7/2/2023     $ 6,025     $ 6,223     $ (198 )
#JETERFOILRCBASKETBGS9.5   7/4/2023     $ 8,268     $ 20,581     $ (12,313 )

 

F-399

 

 

Series Name   Date of Sale     Sales Price     Cost Basis     Net Gain  
#ACUNAGOLD9.5   7/4/2023     $ 13,750     $ 16,079     $ (2,329 )
#MAGICBIRDDRJPSA8BASKET   7/4/2023     $ 5,300     $ 5,703     $ (403 )
#ELWAY1984ROOKIECARDPSA10BASKET   7/4/2023     $ 11,070     $ 14,648     $ (3,578 )
#MARINO1984ROOKIECARDBGS10BASKET   7/4/2023     $ 10,652     $ 10,286     $ 366  
#Tiger1stEventStub   7/4/2023     $ 15,400     $ 27,189     $ (11,789 )
#KAWHIBASKET   7/9/2023     $ 5,192     $ 14,371     $ (9,179 )
#OrangeDominguez   7/9/2023     $ 9,180     $ 13,771     $ (4,591 )
#MahomesBronzeBasket   7/10/2023     $ 14,040     $ 97,442     $ (83,402 )
#OZZIESMITHRCBGS9.5   7/11/2023     $ 8,000     $ 20,701     $ (12,701 )
#TEDWILLIAMS1939PLAYBALL   7/14/2023     $ 37,290     $ 31,800     $ 5,490  
#JackieRobinson53Topps8   7/14/2023     $ 27,120     $ 53,890     $ (26,770 )
#SatchelPaige48LeafSGC30   7/14/2023     $ 29,380     $ 22,747     $ 6,633  
#ShoelessJoeJackson1915PSA8   7/14/2023     $ 21,487     $ 43,429     $ (21,942 )
#MANTLE1960PSA9   7/14/2023     $ 56,500     $ 40,109     $ 16,391  
#1909E95SGCSet   7/14/2023     $ 15,255     $ 22,594     $ (7,339 )
#MANTLE1964TOPPS9   7/14/2023     $ 29,380     $ 45,844     $ (16,464 )
#Mantle1957ToppsPSA8.5   7/14/2023     $ 38,420     $ 43,361     $ (4,941 )
#MANTLE1969TOPPS9   7/14/2023     $ 17,515     $ 29,280     $ (11,765 )
#SandyKoufax1956ToppsGrayBackPSA9   7/14/2023     $ 29,380     $ 30,610     $ (1,230 )
#KOUFAXPSA8   7/14/2023     $ 24,860     $ 25,865     $ (1,005 )
#NolanRyan1968ToppsPSA8.5   7/14/2023     $ 16,385     $ 22,727     $ (6,342 )
#1980ToppsBasketballWax   7/15/2023     $ 32,770     $ 54,035     $ (21,265 )
#MAYS1960PSA9   7/17/2023     $ 17,325     $ 15,004     $ 2,321  
#Mantle1968PSA9Basket   7/17/2023     $ 18,225     $ 17,903     $ 322  
#GaryCarter1975PSA10Basket   7/17/2023     $ 32,175     $ 39,000     $ (6,825 )
#MANTLE1967TOPPS9   7/17/2023     $ 14,025     $ 14,975     $ (950 )
#AcunaBowman10Basket   7/30/2023     $ 33,354     $ 40,761     $ (7,407 )
#ERLINGHAALANDPSA10BASKET   8/13/2023     $ 4,191     $ 14,560     $ (10,369 )
#Mantle54BowmanBasket   8/19/2023     $ 40,126     $ 28,777     $ 11,349  
#Mantle1966ToppsPSA9Basket   8/19/2023     $ 33,335     $ 41,185     $ (7,850 )
#Mantle1953Bowman8Basket   8/19/2023     $ 31,075     $ 28,916     $ 2,159  
#Gretzky1981SportsIllustratedCoverCGC9.4   8/19/2023     $ 22,600     $ 31,600     $ (9,000 )
#ChamberlainPhilaJersey59-60   8/21/2023     $ 1,687,739     $ 1,334,250     $ 353,489  
#ANDRE&HULKWRESTLINGBASKET   10/1/2023     $ 62,506     $ 46,072     $ 16,434  
Total         $ 6,679,953     $ 6,949,711     $ (269,759 )

 

The table below shows the Series sold in 2022.

 

Series Name   Date of Sale     Sales Price     Cost Basis     Net Gain  
#LEBRONROOKIE   1/31/2022     $ 75,000     $ 46,303     $ 28,697  
#MAHOMESEMERALDRPABGS9   2/4/2022     $ 115,000     $ 79,870     $ 35,130  
#FRANKROBINSON1957PSA9BASKET   2/11/2022     $ 96,000     $ 76,272     $ 19,728  
#JordanMagicLeBronTripleAutoJersey   2/13/2022     $ 130,000     $ 130,039     $ (39 )
#BANKS1954PSA9   2/17/2022     $ 155,000     $ 87,565     $ 67,435  
#GIANNISRPA   2/17/2022     $ 200,000     $ 116,530     $ 83,470  
#MIKANRCPHOTO   2/23/2022     $ 82,500     $ 55,330     $ 27,170  
#OscarRobertsonCincinnatiRoyalsJersey   3/9/2022     $ 320,000     $ 284,170     $ 35,830  
#TATUMFLAWLESS10   4/1/2022     $ 100,000     $ 45,420     $ 54,580  
#LUKADONCICGUROOKIESNEAKERS   4/1/2022     $ 115,000     $ 85,280     $ 29,720  
#OttoGraham1950BowmanPSA9   4/5/2022     $ 70,000     $ 43,867     $ 26,133  
#KobeBryantRookieSneakers   5/16/2022     $ 152,500     $ 135,990     $ 16,510  
#YASTRZEMSKIRC9BASKET   10/7/2022     $ 36,000     $ 39,874     $ (3,874 )
#SeagerOrangeRefractorBasket   11/10/2022     $ 3,500     $ 14,600     $ (11,100 )
Total         $ 1,650,500     $ 1,241,111     $ 409,389  

 

F-400

 

 

NOTE 2: LIQUIDITY AND GOING CONCERN

 

CSA and its Series incur certain Operating Expenses. If the Operating Expenses for CSA or a particular Series (as described above in Item 1 “Operating Expenses”) exceed the amount of revenue generated from the Underlying Asset of such Series and cannot be covered by any Operating Expense reserves on the balance sheet of the Series, the Manager or Asset Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to the Series, on which the Manager of Asset Manager may impose a reasonable rate of interest, and be entitled to reimbursement of such amount from future gains generated by the Underlying Asset related to such Series, and, or (c) cause additional Interest to be issued in the Series in order to cover such additional amounts.

 

If CSA or its Series do not have sufficient liquidity to cover its Operating Expenses, and the Manager does not have the liquidity to cover the Operating Expenses associated with CSA or the Series pursuant to the Operating Agreement, CSA and the Series will be unable to pay its expenses. Current and future market conditions may negatively affect the fair value of Collectable assets. As of December 31, 2022, given the existing liquidity and projected cash flow of CSA, and our Manager, we feel substantial doubt exists about CSA’s and the Series’ ability to continue as a going concern within one year after the date that the financial statements are issued. We are exploring various avenues of reducing operating costs, including layoffs. We cannot provide any assurance that these plans will be successful; however, we have a committed investor as of 8/22/2023 who’s working to rebrand and build back the company.

 

There can be no assurances that CSA, any particular series or the Manager can cover the costs. Furthermore, no assurances can be given that our plans to address our liquidity concerns will be successful. The financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classifications of liabilities that may result should the Company be unable to continue as a going concern. The consolidated financial statements and each listed Series’ financial statements do not include any adjustments that might result from this uncertainty.

 

NOTE 3: SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation and Principles of Consolidation

 

The accounting and reporting policies of the Company conform to U.S. GAAP. The Company adopted the calendar year as its basis of reporting.

 

Management is responsible for the preparation and fair presentation of the consolidated financial statements in accordance with U.S. GAAP, and for the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

In preparing the consolidated financial statements, management is required to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern within one year after the date that the consolidated financial statements are available to be issued.

 

The accompanying consolidated financial statements include the accounts of Collectable Sports Assets, LLC as well as each of its Series required to be consolidated under U.S. GAAP. Significant intercompany accounts and transactions have been eliminated.

 

Use of Estimates

 

The preparation of consolidated financial statements in conformity with U.S. GAAP requires our manager to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

F-401

 

 

Cash

 

The Company considers short-term, highly liquid investment with original maturities of three months or less at the time of purchase to be cash equivalents. Cash consists of funds held in the Company’s checking account. As of December 31, 2023 and 2022, the Company had $8,734 and $490,460 of cash on hand respectively.

 

Prepaid Consignments

 

Prepaid consignments represent payments made to Consignors for the cash portion of the consignment in advance of the escrow closing. As of December 31, 2023, there were no prepaid consignments. As of December 31, 2022, there were no prepaid consignments.

 

Collectable Assets and other Sports Memorabilia

 

The Collectable Assets are recorded at cost. The cost of the Collectable Asset includes the purchase price, including any deposits for the asset funded by the Manager and acquisition expenses, which include all fees, costs and expenses incurred in connection with the evaluation, discovery, investigation, development and acquisition of the asset related to each series incurred prior to the closing, including brokerage and sales fees and commissions, appraisal fees, research fees, transfer taxes, third-party industry and due diligence experts, auction house fees and travel and lodging for inspection purposes.

 

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

 

The Manager annually evaluates each asset’s carrying value compared to the current market value of the asset to determine if an adjustment is needed to be recorded, in accordance with the accounting principles generally accepted in the United States of America. To measure the value of the assets and test for impairment the Company uses the market capitalization based on the VWAP (volume weighted average price).

 

The following table sets forth Series which met the criteria for impairment and have recorded an Impairment loss totaling $5,551,436 during 2023 and $13,001,234 during 2022.

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#03ExquisiteBox   23-Aug-21     83,723       (22,916 )     60,807       60,807       (23,835 )     36,972  
#03ToppsChromeWax   12-Aug-21     24,350       (8,501 )     15,849       15,849               -  
#18-19BASKETBALLGROWTHBASKET   15-Jan-21     43,682       (21,602 )     22,081       22,081               -  
#1909E95SGCSet   07-Sep-21     35,998       (12,351 )     23,647       23,647               -  
#1959TOPPSBASEBALLSET   06-Jan-22     84,548       (24,467 )     60,080       60,080               -  
#1964KOUFAXJERSEY   04-Jun-21     437,465       (25,899 )     411,566       411,566       (53,158 )     358,408  
#1969TOPPSBASKETBALLSET   16-Apr-21     151,455       (48,166 )     103,289       103,289               -  
#1980ToppsBasketballWax   19-May-22     73,623       (18,590 )     55,032       55,032               -  
#1986WAX   16-Feb-21     192,200       (11,389 )     180,811       180,811       (73,730 )     107,080  
#2000PLAYOFFCONTENDERSWAX   09-Mar-21                             23,583       (15,474 )     8,108  
#48LeafRuthSGC8   30-Sep-21     53,220       (8,645 )     44,575       44,575       (27,104 )     17,471  
#49BowmanJackieAuto   12-Aug-22     76,214       (26,011 )     50,202       50,202       -       50,202  

 

F-402

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#96SkyboxE-X2000Wax   01-Jun-22     31,146       (10,979 )     20,167       20,167       (11,764 )     8,402  
#AARONDECADEBASKET   07-Apr-22     85,439       (13,060 )     72,379       72,379               -  
#AcunaBowman10Basket   09-Aug-21     102,515       (60,769 )     41,746       41,746               -  
#ACUNAGOLD9.5   08-Apr-21     26,440       (9,296 )     17,144       17,144               -  
#AlexRodriguez09WSUniform   06-Jan-22     148,505       (87,643 )     60,862       60,862       (33,254 )     27,608  
#AliRookieCardBVG8   10-Aug-21     60,700       (43,733 )     16,967       16,967       (1,868 )     15,099  
#ALIWBCBELT   21-Dec-20                             427,757       (39,677 )     388,080  
#ALKALINE1954TOPPSPSA9   04-Jan-22     41,538       (19,691 )     21,847       21,847               -  
#ANDRE&HULKWRESTLINGBASKET   18-May-21     126,440       (80,368 )     46,072       46,072               -  
#ANDRETHEGIANT   06-May-21     26,870       (16,097 )     10,774       10,774       (273 )     10,500  
#BabeRuthBowsOutPhoto   07-Mar-22                             49,843       (10,408 )     39,435  
#BellingerOrangeBGS9.5   01-Jun-22     26,785       (20,287 )     6,498       6,498               -  
#BettsBlueRefractorBasket   15-Apr-21     32,735       (25,397 )     7,338       7,338               -  
#BETTSGOLDREFRACTORBASKET   26-May-21     62,948       (11,235 )     51,713       51,713               -  
#BobbyOrrBruinsJersey   28-Feb-22     428,140       (124,296 )     303,844       303,844               -  
#Brady01TicketBooklet   13-May-22     10,975       (8,311 )     2,664       2,664               -  
#BRADY2000SPXSPECTRUMBGS9.5   09-Mar-22     562,710       (280,354 )     282,356       282,356       (234,085 )     48,271  
#BradyBowman10   12-Aug-21     31,400       (15,061 )     16,339       16,339               -  
#BradyChampionshipTicket   23-Nov-21     2,312,000       (1,442,831 )     869,169       869,169       (670,353 )     198,815  
#BRADYDEBUTTICKET   09-Mar-22     114,768       (49,530 )     65,237       65,237               -  
#BRADYPLAYOFFCONTENDERSBASKET   08-Apr-21                             92,269       (58,974 )     33,295  
#BRADYROOKIE   12-Feb-21                             58,575       (13,793 )     44,783  
#CharlesBarkleySunsJersey   01-Jun-22     158,915       (19,119 )     139,796       139,796       (1,883 )     137,914  
#ChicagoBullsDynastyHardwood   03-Nov-21     365,390       (222,083 )     143,307       143,307       (70,448 )     72,859  
#ChrisBoshGameWornRaptorsSneakers   19-Oct-21     16,938       (12,269 )     4,669       4,669       (1,434 )     3,234  
#Clemente1955PSA8   08-Jun-21     84,000       (363 )     83,637       83,637               -  
#CLEMENTEWHITE&GRAYBASKET   24-May-21     93,150       (31,093 )     62,056       62,056               -  
#COBBMINTE98   22-Feb-21     300,063       (48,069 )     251,993       251,993               -  
#COBBVINTAGET206PHOTO   09-Apr-21     53,183       (18,592 )     34,591       34,591               -  
#CristianoRonaldoRC1of1   08-Nov-21     254,375       (173,192 )     81,183       81,183       (23,274 )     57,909  
#CROSBYTHECUPBASKET   28-Apr-21     211,670       (72,587 )     139,083       139,083       (66,699 )     72,384  
#CrosbyWinterClassicSkates   15-Apr-22     18,010       (5,094 )     12,916       12,916               -  
#CurryGoldToppsPSA10   23-Aug-22                             32,000       (12,002 )     19,998  
#DaveBingSigned50GreatestNBAPlayersLithograph   04-Apr-22     105,325       (65,045 )     40,280       40,280       (13,652 )     26,628  
#DIMAGGIO1933BAT   17-Jun-21     96,420       (37,377 )     59,043       59,043               -  
#DONCICBLUEPSA10   22-Mar-21     61,920       (32,343 )     29,577       29,577               -  
#DonovanMitchellNT9.5   20-Jul-21     30,183       (13,646 )     16,536       16,536               -  

 

F-403

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#DURANTCHROMEREFRACTORPSA10   11-Jan-21     13,100       (2,456 )     10,644       10,644               -  
#DWADEULTIMATE   02-Apr-21     43,055       (29,174 )     13,881       13,881               -  
#EddiePlankT206PSA4   30-Nov-21     317,300       (76,299 )     241,001       241,001       (3,347 )     237,654  
#ELWAY1984ROOKIECARDPSA10BASKET   17-May-21     31,250       (16,602 )     14,648       14,648               -  
#EmbiidFirst50PointGameJersey   27-Apr-22     38,400       (28,354 )     10,046       10,046       (1,177 )     8,869  
#EMMITTSMITH10KJERSEY   22-Feb-21     59,340       (27,578 )     31,763       31,763       (4,916 )     26,847  
#EMMITTSMITHMVPBASKET   16-Feb-21     89,457       (36,746 )     52,711       52,711       (5,180 )     47,531  
#Eruzione1980MiracleOnIceGoldJersey   30-Aug-22     706,805       (267,196 )     439,609       439,609               -  
#Giannis48PointGameSneakers   01-Nov-21     25,150       (7,367 )     17,783       17,783       (6,852 )     10,931  
#GIANNISGOLDIMMACULATE   15-Mar-21     50,035       (10,327 )     39,708       39,708       (30,876 )     8,832  
#GLEYBERTORRESORANGE9.5   25-Mar-21     20,229       (16,535 )     3,694       3,694               -  
#Gretzky1979Topps9   06-Jan-22     59,065       (1,720 )     57,345       57,345       (37,115 )     20,230  
#GRETZKYOPEECHEE1979   07-Apr-21                             69,400       (11,558 )     57,842  
#GRIFFEY89UPPERDECKSGCGOLD   07-Apr-22     17,360       (8,915 )     8,445       8,445               -  
#HamiltonChromeOrangeSapphire   23-Jun-22     58,940       (45,554 )     13,386       13,386       (1,121 )     12,264  
#HARMONKILLEBREW1955TOPPSPSA9   04-Jan-22     42,668       (18,741 )     23,927       23,927               -  
#JackieLeaf3.5   25-Oct-21     41,280       (19,324 )     21,956       21,956               -  
#JackieRobinson1952ToppsPSA8.5   03-Nov-21                             575,225       (314,202 )     261,023  
#JackieRobinson53Topps8   23-Sep-21     57,945       (3,000 )     54,945       54,945               -  
#JACKIEROBINSONAUTOBAT   21-Dec-20     81,899       (12,646 )     69,252       69,252       (35,184 )     34,069  
#JETERFOILRCBASKETBGS9.5   17-May-21     72,220       (50,486 )     21,734       21,734               -  
#JimmieFoxx1938Bat   23-Sep-21     97,610       (22,736 )     74,874       74,874               -  
#JokicRefractor1of1   18-Jun-21     22,935       (5,107 )     17,828       17,828               -  
#JORDAN86FLEERBGS9.5BASKET   06-Jan-22     143,550       (75,658 )     67,892       67,892       (12,454 )     55,438  
#JordanExquisite8.5Flashback   06-Apr-22     179,995       (84,698 )     95,297       95,297       (50,125 )     45,172  
#JORDANEXQUISITEBGS8   01-Jun-21     80,135       (51,549 )     28,586       28,586       (15,239 )     13,347  
#JORDANFLEER86SGC10   06-Apr-22     199,495       (116,345 )     83,150       83,150               -  
#JordanLeBronMagicTripleSigs   05-Aug-21     85,702       (55,882 )     29,820       29,820               -  
#JordanLeBronSignoftheTimes   14-Jun-21     169,950       (93,852 )     76,098       76,098       (27,406 )     48,692  
#JORDANROOKIEJERSEY   26-Feb-21                             244,645       (86,577 )     158,068  
#JORDANSIGNEDPROFESSIONALBAT   19-May-21     41,552       (32,838 )     8,714       8,714               -  
#JustinHerbertHiddenTreasureRPA   27-Sep-21     63,835       (31,112 )     32,723       32,723       (20,564 )     12,159  
#KareemPointsRecordBall   03-Feb-22     391,650       (263,610 )     128,040       128,040       (79,898 )     48,143  
#KAWHIBASKET   08-Jan-21     58,439       (42,028 )     16,411       16,411               -  
#KevinDurantHSJersey   23-Sep-21     226,115       (108,302 )     117,813       117,813       (61,063 )     56,750  

F-404

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#KobeBlackHistoryMonthFinalSeasonShoes   25-Apr-22     76,195       (28,042 )     48,154       48,154       (15,874 )     32,279  
#KobeBryant2001WarmUpJacket   28-Jan-22     208,105       (134,651 )     73,454       73,454               73,454  
#KobeBryantFirstWhite#24Jersey   30-Sep-21     710,150       (385,276 )     324,874       324,874       (160,256 )     164,618  
#KobeBryantRoyalBlueJordanSneakers   30-Sep-21     92,016       (52,569 )     39,448       39,448       (24,178 )     15,270  
#KobeFinalSeasonSneakers   23-Sep-21     63,790       (43,003 )     20,787       20,787       (867 )     19,920  
#KobeLeBronJordanMagicQuadAuto   28-Feb-22     125,990       (85,521 )     40,469       40,469               -  
#KOBEREEBOKIVERSONRETROS   07-Jul-21     90,980       (64,126 )     26,854       26,854       (6,011 )     20,844  
#KOUFAX55PSA9   26-May-21     496,600       (104,500 )     392,100       392,100       (185,228 )     206,872  
#KOUFAXPSA8   06-Apr-22     43,360       (16,405 )     26,955       26,955               -  
#LBJEXQUISITE   28-Oct-21     1,387,325       (597,158 )     790,167       790,167               -  
#LBJKobeToppsBasket   14-Feb-22     16,800       (7,465 )     9,335       9,335               -  
#LeBronBlackDiamond   30-Sep-21     78,750       (46,370 )     32,380       32,380               -  
#LEBRONBLACKREFRACTOR   28-Jan-21     134,860       (54,866 )     79,994       79,994       (50,836 )     29,158  
#LEBRONCREDENTIALS   06-Apr-22     196,000       (151,238 )     44,762       44,762       (8,800 )     35,961  
#LEBRONEMBLEMSOFENDORSEMENT   23-Apr-21     218,950       (157,882 )     61,068       61,068       (45,045 )     16,022  
#LeBronMeloBosh2008TripleLogoMan   01-Nov-21     309,750       (232,180 )     77,570       77,570       (38,852 )     38,719  
#LeBronMeloDualLogoman   08-Jul-21     1,109,350       (725,558 )     383,792       383,792       (299,640 )     84,152  
#LEBRONMELOWADETRIORC   15-Apr-21     378,236       (287,477 )     90,759       90,759       (43,369 )     47,390  
#LeBronRookieShoes   07-Apr-22     464,925       (108,641 )     356,284       356,284       (237,258 )     119,027  
#LEBRONULTIMATE   26-May-21     184,835       (118,825 )     66,010       66,010       (26,496 )     39,514  
#LOUGEHRIGRCPHOTO   07-Feb-22     53,247       (5,825 )     47,422       47,422               -  
#LukaRookieJersey   13-Jul-21     521,440       (161,168 )     360,272       360,272       (158,087 )     202,185  
#LukaWhiteSparkle   23-Jul-21     720,345       (439,829 )     280,516       280,516       (103,841 )     176,675  
#MAGICBIRDDRJ1980PSA9   07-Apr-22     31,850       (16,306 )     15,543       15,543               -  
#MAGICBIRDDRJPSA8BASKET   01-Apr-21     27,069       (20,275 )     6,794       6,794               -  
#MAGICBIRDLOGOMAN   04-Jun-21     511,680       (289,638 )     222,042       222,042       (183,582 )     38,460  
#MahomesBronzeBasket   30-Nov-21     114,025       (15,608 )     98,417       98,417               -  
#MahomesImmaculate1of1   01-Jun-21     225,990       (112,054 )     113,936       113,936       (46,813 )     67,123  
#MahomesNT1of1   16-Nov-21     1,662,945       (1,043,979 )     618,966       618,966       (306,194 )     312,772  
#MahomesNT8.5   04-Jun-21     132,218       (74,439 )     57,778       57,778               -  
#Mantle1953Bowman8Basket   18-Nov-21     51,984       (22,052 )     29,932       29,932               -  
#Mantle1953Topps8   07-Sep-21     102,505       (1,734 )     100,771       100,771       (43,427 )     57,345  
#Mantle1957ToppsPSA8.5   25-Oct-21     57,216       (12,771 )     44,445       44,445               -  
#MANTLE1964TOPPS9   30-Sep-21     50,115       (3,232 )     46,882       46,882               -  
#Mantle1966ToppsPSA9Basket   01-Nov-21     44,620       (2,395 )     42,225       42,225               -  
#MANTLE1967TOPPS9   06-Apr-22     20,785       (5,174 )     15,610       15,610               -  

 

F-405

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#Mantle1968PSA9Basket   17-May-21     36,974       (17,994 )     18,980       18,980               -  
#Mantle51BowmanSGC7   03-Aug-22     100,715       (19,167 )     81,548       81,548               -  
#MANTLE52TOPPSPSA7   02-Apr-22                             316,000       (56,029 )     259,971  
#Mantle54BowmanBasket   03-Jun-21     52,170       (22,363 )     29,807       29,807               -  
#MantleDebutStub   26-Apr-22     117,238       (85,724 )     31,514       31,514       (12,926 )     18,587  
#MARINO1984ROOKIECARDBGS10BASKET   03-Mar-22     19,580       (9,294 )     10,286       10,286               -  
#MARINOMANNINGFAVREJERSEYS   07-May-21     47,620       (11,191 )     36,429       36,429       (13,705 )     22,724  
#Maris58ToppsPSA9   30-Sep-21     28,245       (6,896 )     21,348       21,348               -  
#MAYS1951BOWMAN7   26-May-21     103,990       (33,837 )     70,153       70,153       (28,651 )     41,502  
#MAYS1952PSA8   25-Jun-21     251,790       (26,805 )     224,985       224,985       (100,068 )     124,917  
#Mays1956GrayPSA9   27-May-21     57,920       (21,757 )     36,163       36,163               -  
#MAYS1960PSA9   12-Apr-21     17,535       (926 )     16,609       16,609               -  
#MayweatherRCPSA10   20-Oct-21     25,748       (16,290 )     9,457       9,457               -  
#MessiMegacracks#71PSA9   08-Jun-21     90,000       (56,061 )     33,939       33,939       (189 )     33,750  
#MESSIROOKIEBASKET   30-Apr-21     75,634       (47,908 )     27,726       27,726               -  
#MichaelPorterJrBasket   30-Nov-21     31,065       (20,563 )     10,502       10,502               -  
#Mikan48BowmanPSA7   23-Sep-21     41,549       (14,955 )     26,594       26,594               -  
#MLBALLSTARGAMETICKETRUNCOLLECTION   30-Mar-22     49,890       (27,621 )     22,269       22,269       (12,661 )     9,607  
#MLBHALLOFFAMEBASEBALL   18-May-21     307,360       (72,141 )     235,219       235,219       (79,574 )     155,646  
#MONTANARCPSA10   21-Apr-21     67,320       (17,121 )     50,199       50,199               -  
#MOOKIEBETTSGLOVE   17-Mar-21     62,058       (44,308 )     17,750       17,750               -  
#MPJChampionshipTicket   09-Jul-21     30,415       (27,551 )     2,864       2,864       (859 )     2,005  
#NegroLeagueLegendaryCutsBasket   01-Nov-21     91,805       (59,607 )     32,198       32,198       (6,098 )     26,100  
#NolanRyan1968MiltonBradleyPSA9   11-Apr-22     171,470       (45,280 )     126,190       126,190       (48,645 )     77,545  
#NTBBallWaxBundle   05-Mar-22     141,525       (78,600 )     62,925       62,925               -  
#OrangeDominguez   26-Oct-21     35,366       (18,566 )     16,800       16,800               -  
#OVECHKINSPAUTHBASKET9.5   06-Apr-22     31,090       (6,471 )     24,619       24,619       (10,632 )     13,988  
#OvechkinTheCupBGSGemMint9.5   06-Jul-22     467,670       (145,769 )     321,901       321,901       (200,789 )     121,113  
#OZZIESMITHRCBGS9.5   08-Jun-21     74,710       (54,009 )     20,701       20,701               -  
#PaulMolitor1978ToppsPSA10   11-Apr-22     52,973       (18,936 )     34,037       34,037               -  
#PaulPierce2010ASGJersey   19-Oct-21     30,425       (26,336 )     4,089       4,089       -       4,089  
#Pele1958AmericanaPSA3   19-May-22     125,738       (49,513 )     76,224       76,224       (32,657 )     43,567  
#PeytonManningMVPHelmet   01-Oct-21     189,065       (18,775 )     170,290       170,290       (94,330 )     75,960  
#RICKEYHENDERSONRCPSA10   10-Jun-21     152,200       (58,665 )     93,535       93,535               -  
#RipkenRookieJersey&CardBasket   02-May-22     158,444       (35,470 )     122,973       122,973       (44,653 )     78,321  
#RONALDO2002PANINIFUTEBOLSTICKERSPSA10   18-Apr-22     114,535       (49,849 )     64,686       64,686       (38,554 )     26,132  

 

F-406

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#RONALDO2003PANINIMEGACRAQUESPSA10   16-Feb-22     324,715       (170,975 )     153,740       153,740       (103,273 )     50,466  
#RoyCampanella1949BowmanPSA9   31-Mar-22     61,600       (23,100 )     38,500       38,500               -  
#Ruth33GoudeySGC8   06-May-21                             140,860       (256 )     140,604  
#SadaharuOhBat   12-Aug-21     24,813       (5,780 )     19,032       19,032               -  
#SandyKoufax1956ToppsGrayBackPSA9   14-Feb-22     35,823       (4,945 )     30,878       30,878               -  
#SatchelPaige48LeafSGC30   07-Sep-21     35,998       (12,193 )     23,805       23,805               -  
#ShoelessJoeJackson1915PSA8   06-Jan-22     98,723       (54,066 )     44,657       44,657               -  
#TATISBOWMANBLACKLABEL   20-May-21     199,215       (154,336 )     44,879       44,879               -  
#TatumFlawlessGoldBGS9.5   04-Oct-22     58,885       (16,885 )     42,000       42,000               -  
#TheRockBumbleBeePSA10   10-Aug-21     47,150       (26,665 )     20,485       20,485       (1,506 )     18,979  
#Tiger1stEventStub   01-Jun-22     93,951       (65,762 )     28,188       28,188               -  
#TIGERSIFORKIDS   19-Mar-21                             23,785       (7,133 )     16,652  
#TIGERSPAUTHENTICBGS9.5   13-May-21     35,815       (21,189 )     14,626       14,626               -  
#TigerWoodsDebutTicket   12-May-22     82,410       (44,543 )     37,867       37,867       (27,326 )     10,541  
#TimDuncanPMGGreen   23-Sep-21                             226,570       (97,464 )     129,106  
#TRAEYOUNGFLAWLESSBGS9   01-Apr-21     14,790       (8,253 )     6,537       6,537               -  
#TraeYoungFlawlessGreenBGS9   08-Jul-21     24,840       (8,965 )     15,875       15,875       (14,331 )     1,544  
#TrevorLawrenceLeafBasket   27-Sep-21     11,300       (6,721 )     4,579       4,579               -  
#TROUTFINESTSUPERFRACTOR   25-Oct-21     281,400       (166,772 )     114,628       114,628       (77,931 )     36,697  
#TysonRCBGS9Basket   26-May-21     58,900       (41,308 )     17,592       17,592               -  
#UnitasPSA8   23-Sep-21     21,200       (8,605 )     12,595       12,595               -  
#WarrenSpahn1948LeafPSA9   22-Mar-22     92,750       (41,314 )     51,436       51,436               -  
#WILTCHAMBERLAIN1961FLEERRCPSA9   01-Apr-22     356,000       (66,616 )     289,383       289,383       (146,131 )     143,253  
#YAODUNCANDIRKTRIPLELOGOMAN   26-Apr-22     167,810       (118,648 )     49,163       49,163       (10,688 )     38,475  
#ZionPrizmsBlueBGS10   17-Aug-21     31,560       (20,318 )     11,242       11,242               -  
#ZIONRPABGS9   16-Feb-21     110,076       (57,646 )     52,430       52,430       (37,731 )     14,699  
TOTAL     $ 27,361,074     $ (13,001,234 )   $ 14,359,840     $ 16,640,351     $ (5,551,436 )   $ 6,481,617  

 

F-407

 

 

Acquisition expenses are typically paid for in advance by the Manager and are reimbursed by the Series from the proceeds of the offering. The Series also distributes the appropriate amounts for the brokerage fee and, if applicable, the sourcing fee, using cash from the offering.

 

Acquisition expenses related to a particular Series that are incurred prior to the closing of an offering are initially funded by the Manager but will be reimbursed with the proceeds from an offering related to such Series, to the extent described in the applicable offering document.

 

To the extent that certain expenses are anticipated prior to the closing of an offering but are to be incurred after the closing (e.g., storage fees), additional cash from the proceeds of the offering will be retained on the Series balance sheet as reserves to cover such future anticipated expenses after the closing of the offering. Acquisition expenses are capitalized into the cost of the Collectable Asset. Should a proposed offering prove to be unsuccessful, the Company will not reimburse the Manager, and these expenses will be accounted for as capital contributions, and the acquisition expenses expensed.

 

As of December 31, 2023, and 2022, the Company’s total investment in the Collectable Assets across all Series, net of impairment recognition, was $7,816,284 and $20,536,241, respectively, as detailed in the table below.

 

Series   2023     2022     2021     Escrow Date  
#03EXQUISITEBOX   $ 36,972     $ 60,807     $ 83,723     8/23/2021  
#03TOPPSCHROMEWAX   $ -     $ 15,849     $ 24,350     8/12/2021  
#18-19BASKETBALLGROWTHBASKET   $ -     $ 22,081     $ 43,682     1/15/2021  
#1909E95SGCSET   $ -     $ 23,647     $ 35,998     9/7/2021  
#1959TOPPSBASEBALLSET   $ -     $ 60,080     $ -     1/6/2022  
#1964KOUFAXJERSEY   $ 358,408     $ 411,566     $ 437,465     6/4/2021  
#1969TOPPSBASKETBALLSET   $ -     $ 103,289     $ 151,455     4/16/2021  
#1980ToppsBasketballWax   $ -     $ 55,032     $ -     5/19/2022  
#1986WAX   $ 107,080     $ 180,811     $ 191,200     2/16/2021  
#2000PLAYOFFCONTENDERSWAX   $ 8,108     $ 23,583     $ 23,583     3/10/2021  
#48LeafRuthSGC8   $ 17,471     $ 44,575     $ 53,220     9/30/2021  
#49BowmanJackieAuto   $ 50,202     $ 50,202     $ -     8/12/2022  
#86AutoFleerSet   $ -     $ 109,500     $ -     9/28/2022  
#96SkyboxE-X2000Wax   $ 8,402     $ 20,167     $ -     6/1/2022  
#AARON1954PSA8.5   $ -     $ 123,200     $ 123,200     4/28/2021  
#ACUNAGOLD9.5   $ -     $ 17,144     $ 26,440     4/8/2021  
#ALIWBCBELT   $ 388,080     $ 427,757     $ 427,757     12/21/2020  
#ALKALINE1954TOPPSPSA9   $ -     $ 21,847     $ -     1/4/2022  
#ANDRE&HULKWRESTLINGBASKET   $ -     $ 46,072     $ 126,440     5/18/2021  
#ANDRETHEGIANT   $ 10,500     $ 10,774     $ 26,870     5/6/2021  
#AaronDecadeBasket   $ -     $ 72,379     $ -     4/7/2022  
#AcunaBowman10Basket   $ -     $ 41,746     $ 102,515     8/9/2021  
#AlexRodriguez09WSUniform   $ 27,608     $ 60,862     $ -     1/6/2022  
#AliRookieCardBVG8   $ 15,099     $ 16,967     $ 60,700     8/10/2021  
#BANKS1954PSA9   $ -     $ -     $ 89,745     2/16/2021  
#BETTSGOLDREFRACTORBASKET   $ -     $ 51,713     $ 62,698     5/26/2021  
#BRADYPLAYOFFCONTENDERSBASKET   $ 33,295     $ 92,269     $ 92,269     4/8/2021  
#BRADYREEBOKFLAWLESS   $ -     $ -     $ -     2/16/2021  
#BRADYROOKIE   $ 44,783     $ 58,575     $ 58,575     2/17/2021  
#BabeRuthBowsOutPhoto   $ 39,435     $ 49,843     $ -     3/7/2022  
#BellingerOrangeBGS9.5   $ -     $ 6,498     $ -     6/1/2022  
#BettsBlueRefractorBasket   $ -     $ 7,338     $ 32,735     4/15/2021  
#BobbyOrrBruinsJersey   $ -     $ 303,844     $ -     2/28/2022  
#Brady01TicketBooklet   $ -     $ 2,664     $ -     5/13/2022  

 

F-408

 

 

Series   2023     2022     2021     Escrow Date  
#Brady2000SPXSpectrumBGS9.5   $ 48,271     $ 282,356     $ -     3/9/2022  
#BradyBowman10   $ -     $ 16,339     $ 42,900     8/12/2021  
#BradyChampionshipTicket   $ 198,815     $ 869,169     $ 2,312,000     11/23/2021  
#BradyDebutTicket   $ -     $ 65,237     $ -     3/9/2022  
#CHAMBERLAINHSUNIFORM   $ 319,250     $ 319,250     $ 319,250     1/14/2021  
#CHAMBERLAINPHILAJERSEY59-60   $ -     $ 1,334,625     $ 1,334,625     6/9/2021  
#CLEMENTE1955PSA8   $ -     $ 83,637     $ 84,000     6/8/2021  
#CLEMENTEWHITE&GRAYBASKET   $ -     $ 62,056     $ 93,150     5/24/2021  
#COBBMINTE98   $ -     $ 251,993     $ 300,063     2/22/2021  
#COBBVINTAGET206PHOTO   $ -     $ 34,591     $ 53,183     4/9/2021  
#CROSBYTHECUPBASKET   $ 72,384     $ 139,083     $ 211,670     4/28/2021  
#CURRYBASKET   $ -     $ -     $ -     10/5/2020  
#CURRYRPABGS9.5   $ -     $ -     $ -     5/12/2021  
#CassiusClaySonyListonUPIType1   $ -     $ 23,840     $ -     4/21/2022  
#CharlesBarkleySunsJersey   $ 137,914     $ 139,796     $ -     6/1/2022  
#ChicagoBullsDynastyHardwood   $ 72,859     $ 143,307     $ 365,390     11/3/2021  
#ChrisBoshGameWornRaptorsSneakers   $ 3,234     $ 4,669     $ 16,938     10/19/2021  
#Clemente65-68Bat   $ -     $ 30,715     $ 30,715     8/13/2021  
#CristianoRonaldoRC1of1   $ 57,909     $ 81,183     $ 254,375     11/8/2021  
#CrosbyWinterClassicSkates   $ -     $ 12,916     $ -     4/15/2022  
#CurryGoldToppsPSA10   $ 19,998     $ 32,000     $ -     8/23/2022  
#DIMAGGIO1933BAT   $ -     $ 59,043     $ 96,420     6/17/2021  
#DONCICBLUEPSA10   $ -     $ 29,577     $ 61,920     3/22/2021  
#DURANTCHROMEREFRACTORPSA10   $ -     $ 10,644     $ 13,100     1/11/2021  
#DWADEULTIMATE   $ -     $ 13,881     $ 43,055     4/2/2021  
#DaveBingSigned50GreatestNBAPlayersLithograph   $ 26,628     $ 40,280     $ -     4/4/2022  
#DeversSuperfractor   $ -     $ -     $ -     6/4/2021  
#DonovanMitchellNT9.5   $ -     $ 16,536     $ 30,183     7/20/2021  
#Durant07-08ExquisiteLimitedLogosBGS9.5   $ 221,825     $ 221,825     $ -     9/6/2022  
#ELWAY1984ROOKIECARDPSA10BASKET   $ -     $ 14,648     $ 31,250     5/17/2021  
#EMMITTSMITH10KJERSEY   $ 26,847     $ 31,763     $ 59,340     2/22/2021  
#EMMITTSMITHMVPBASKET   $ 47,531     $ 52,711     $ 89,457     2/16/2021  
#EddiePlankT206PSA4   $ 237,654     $ 241,001     $ 317,300     11/30/2021  
#EmbiidFirst50PointGameJersey   $ 8,870     $ 10,046     $ -     4/27/2022  
#ErlingHaalandPSA10Basket   $ -     $ 14,560     $ 14,560     9/27/2021  
#Eruzione1980MiracleOnIceGoldJersey   $ -     $ 439,609     $ -     8/30/2022  
#FRANKROBINSON1957PSA9BASKET   $ -     $ (200 )   $ 77,326     4/21/2021  
#FRANKROBINSON500HRBAT   $ -     $ -     $ -     8/31/2021  
#GIANNISGOLDIMMACULATE   $ 8,832     $ 39,708     $ 50,035     3/15/2021  
#GIANNISRPA   $ -     $ -     $ 117,755     1/8/2021  
#GLEYBERTORRESORANGE9.5   $ -     $ 3,694     $ 20,229     3/25/2021  
#GRETZKYOPEECHEE1979   $ 57,842     $ 69,400     $ 69,400     4/8/2021  
#GRIFFEY89UPPERDECKSGCGOLD   $ -     $ 8,445     $ -     4/7/2022  
#GaryCarter1975PSA10Basket   $ -     $ 39,000     $ 39,000     5/18/2021  
#Giannis48PointGameSneakers   $ 10,931     $ 17,783     $ 25,150     11/1/2021  
#Gretzky1979Topps9   $ 20,230     $ 57,345     $ -     1/6/2022  
#Gretzky1981SportsIllustratedCoverCGC9.4   $ -     $ 35,600     $ -     10/4/2022  
#HARMONKILLEBREW1955TOPPSPSA9   $ -     $ 23,927     $ -     1/4/2022  
#HamiltonChromeOrangeSapphire   $ 12,264     $ 13,386     $ -     6/23/2022  
#HonusWagner1910PSA5   $ -     $ 100,680     $ -     4/7/2022  

 

 

F-409

 

 

Series   2023     2022     2021     Escrow Date  
#JACKIEROBINSONAUTOBAT   $ 34,069     $ 69,252     $ 81,899     12/21/2020  
#JETERFOILRCBASKETBGS9.5   $ -     $ 21,734     $ 72,220     5/17/2021  
#JORDAN85NIKEBASKET   $ -     $ -     $ -     2/16/2021  
#JORDANEXQUISITEBGS8   $ 13,347     $ 28,586     $ 80,135     6/1/2021  
#JORDANPSA10   $ 100,163     $ 100,163     $ 100,163     11/5/2020  
#JORDANROOKIEJERSEY   $ 158,068     $ 244,645     $ 244,645     3/1/2021  
#JORDANSIGNEDPROFESSIONALBAT   $ -     $ 8,714     $ 41,551     5/19/2021  
#JackieLeaf3.5   $ -     $ 21,956     $ 41,280     10/25/2021  
#JackieRobinson1952ToppsPSA8.5   $ 261,023     $ 575,225     $ 575,225     11/3/2021  
#JackieRobinson53Topps8   $ -     $ 54,945     $ 57,945     9/23/2021  
#JimmieFoxx1938Bat   $ -     $ 74,874     $ 97,610     9/23/2021  
#JokicRefractor1of1   $ -     $ 17,828     $ 22,935     6/18/2021  
#Jordan86FleerBGS9.5Basket   $ 55,438     $ 67,892     $ -     1/6/2022  
#JordanExquisite8.5Flashback   $ 45,172     $ 95,297     $ -     4/6/2022  
#JordanFleer86SGC10   $ -     $ 83,150     $ -     4/6/2022  
#JordanLeBronMagicTripleSigs   $ -     $ 29,820     $ 85,702     8/5/2021  
#JordanLeBronSignoftheTimes   $ 48,692     $ 76,098     $ 169,950     6/14/2021  
#JordanMagicLeBronTripleAutoJersey   $ -     $ -     $ 130,970     8/11/2021  
#JoshAllenGoldBGS9.5   $ 30,200     $ 30,200     $ 30,200     5/6/2021  
#JustinHerbertHiddenTreasureRPA   $ 12,159     $ 32,723     $ 63,835     9/27/2021  
#KAWHIBASKET   $ -     $ 16,411     $ 58,439     1/8/2021  
#KOBEREEBOKIVERSONRETROS   $ 20,844     $ 26,854     $ 90,980     7/7/2021  
#KOUFAX1955PSA8.5   $ -     $ -     $ -     2/16/2021  
#KOUFAX55PSA9   $ 206,872     $ 392,100     $ 496,600     5/26/2021  
#KareemPointsRecordBall   $ 48,143     $ 128,040     $ -     2/3/2022  
#KevinDurantHSJersey   $ 56,750     $ 117,813     $ 226,115     9/23/2021  
#Kobe1997AirBallGameUsedShoes   $ -     $ 131,900     $ -     4/16/2022  
#KobeBlackHistoryMonthFinalSeasonShoes   $ 32,279     $ 48,154     $ -     4/25/2022  
#KobeBryant2001WarmUpJacket   $ 73,454     $ 73,454     $ -     1/28/2022  
#KobeBryantFirstWhite#24Jersey   $ 164,618     $ 324,874     $ 710,150     9/30/2021  
#KobeBryantRookieSneakers   $ -     $ -     $ 136,995     10/1/2021  
#KobeBryantRoyalBlueJordanSneakers   $ 15,270     $ 39,448     $ 92,016     9/30/2021  
#KobeFinalSeasonSneakers   $ 19,920     $ 20,787     $ 63,790     9/23/2021  
#KobeLeBronJordanMagicQuadAuto   $ -     $ 40,469     $ -     2/28/2022  
#KoufaxPSA8   $ -     $ 26,955     $ -     4/6/2022  
#LBJExquisite   $ -     $ 790,167     $ 1,387,325     10/28/2021  
#LBJKobeToppsBasket   $ -     $ 9,335     $ -     2/14/2022  
#LEBRONBLACKREFRACTOR   $ 29,158     $ 79,994     $ 134,860     1/28/2021  
#LEBRONEMBLEMSOFENDORSEMENT   $ 16,023     $ 61,068     $ 218,950     4/23/2021  
#LEBRONMELOWADETRIORC   $ 47,390     $ 90,759     $ 378,236     4/15/2021  
#LEBRONROOKIE   $ -     $ -     $ 48,577     10/5/2020  
#LEBRONULTIMATE   $ 39,514     $ 66,010     $ 184,835     5/26/2021  
#LUKADONCICGUROOKIESNEAKERS   $ -     $ -     $ -     3/22/2022  
#LeBronBlackDiamond   $ -     $ 32,380     $ 78,750     9/30/2021  
#LeBronCredentials   $ 35,961     $ 44,762     $ -     4/6/2022  
#LeBronMeloBosh2008TripleLogoMan   $ 38,719     $ 77,570     $ 309,750     11/1/2021  
#LeBronMeloDualLogoman   $ 84,152     $ 383,792     $ 1,109,350     7/8/2021  
#LeBronRookieShoes   $ 119,027     $ 356,284     $ -     4/7/2022  
#LouGehrigRCPhoto   $ -     $ 47,422     $ -     2/7/2022  
#LukaRookieJersey   $ 202,185     $ 360,272     $ 521,440     7/13/2021  
#LukaWhiteSparkle   $ 176,675     $ 280,516     $ 720,345     7/23/2021  

 

F-410

 

 

Series   2023     2022     2021     Escrow Date  
#MAGICBIRDDRJ   $ -     $ -     $ -     1/31/2021  
#MAGICBIRDDRJPSA8BASKET   $ -     $ 6,794     $ 27,069     4/1/2021  
#MAGICBIRDLOGOMAN   $ 38,460     $ 222,042     $ 511,680     6/4/2021  
#MAHOMESEMERALDRPABGS9   $ -     $ -     $ 81,105     1/25/2021  
#MAHOMESROOKIE   $ -     $ -     $ -     11/16/2020  
#MANTLE1952BOWMANPSA8   $ -     $ 15,600     $ 15,600     1/12/2021  
#MANTLE1952TOPPSPSA8   $ 497,330     $ 497,330     $ 497,330     3/9/2021  
#MANTLE1956PSA8BASKET   $ -     $ 28,595     $ 28,595     4/26/2021  
#MANTLE1960PSA9   $ -     $ 41,190     $ 41,190     6/25/2021  
#MANTLE52TOPPSPSA7   $ 259,971     $ 316,000     $ -     4/2/2022  
#MANTLE54BOWMANBASKET   $ -     $ 29,807     $ 52,170     6/3/2021  
#MANTLEMINT1953   $ -     $ -     $ -     10/5/2020  
#MARINO1984ROOKIECARDBGS10BASKET   $ -     $ 10,286     $ -     3/3/2022  
#MARINOMANNINGFAVREJERSEYS   $ 22,724     $ 36,429     $ 47,620     5/7/2021  
#MAYS1951BOWMAN7   $ 41,502     $ 70,153     $ 103,990     5/26/2021  
#MAYS1951PHOTO   $ -     $ -     $ -     4/1/2021  
#MAYS1952PSA8   $ 124,917     $ 224,985     $ 306,790     6/25/2021  
#MAYS1959PSA9BASKET   $ -     $ 24,394     $ 24,394     5/6/2021  
#MAYS1960PSA9   $ -     $ 16,609     $ 17,535     4/12/2021  
#MAYWEATHERRCPSA10   $ -     $ 9,457     $ 25,748     10/20/2021  
#MESSIROOKIEBASKET   $ -     $ 27,726     $ 75,634     4/30/2021  
#MIKANRCPHOTO   $ -     $ -     $ 56,415     5/26/2021  
#MLBAllStarGameTicketRunCollection   $ 9,607     $ 22,269     $ -     3/30/2022  
#MLBHALLOFFAMEBASEBALL   $ 155,646     $ 235,219     $ 307,360     5/18/2021  
#MONTANARCPSA10   $ -     $ 50,199     $ 67,320     4/21/2021  
#MOOKIEBETTSGLOVE   $ -     $ 17,750     $ 62,058     3/17/2021  
#MPJChampionshipTicket   $ 2,005     $ 2,864     $ 30,415     7/9/2021  
#MagicBirdDrJ1980PSA9   $ -     $ 15,543     $ -     4/7/2022  
#MahomesBronzeBasket   $ -     $ 98,417     $ 114,025     11/30/2021  
#MahomesImmaculate1of1   $ 67,123     $ 113,936     $ 225,990     6/1/2021  
#MahomesNT1of1   $ 312,772     $ 618,966     $ 1,662,945     11/16/2021  
#MahomesNT8.5   $ -     $ 57,779     $ 132,213     6/4/2021  
#Mantle1953Bowman8Basket   $ -     $ 29,932     $ 51,984     11/18/2021  
#Mantle1953Topps8   $ 57,345     $ 100,771     $ 102,505     9/7/2021  
#Mantle1957ToppsPSA8.5   $ -     $ 44,445     $ 62,616     10/25/2021  
#Mantle1964Topps9   $ -     $ 46,882     $ 50,115     9/30/2021  
#Mantle1965Topps9   $ -     $ 38,700     $ -     4/11/2022  
#Mantle1966ToppsPSA9Basket   $ -     $ 42,225     $ 44,620     11/1/2021  
#Mantle1967Topps9   $ -     $ 15,610     $ -     4/6/2022  
#Mantle1968PSA9Basket   $ -     $ 18,980     $ 36,974     5/17/2021  
#Mantle1969Topps9   $ -     $ 32,340     $ -     4/27/2022  
#Mantle51BowmanSGC7   $ -     $ 63,718     $ -     8/3/2022  
#MantleDebutStub   $ 18,587     $ 31,514     $ -     4/26/2022  
#Maris58ToppsPSA9   $ -     $ 21,348     $ 28,245     9/30/2021  
#Mays1956GrayPSA9   $ -     $ 36,163     $ 57,920     5/27/2021  
#MessiMegacracks#71PSA9   $ 33,750     $ 33,939     $ 115,000     6/8/2021  
#MichaelPorterJrBasket   $ -     $ 10,502     $ 31,065     11/30/2021  
#Mikan48BowmanPSA7   $ -     $ 26,594     $ 41,549     9/23/2021  
#NTBBallWaxBundle   $ -     $ 62,925     $ -     3/5/2022  
#NadalNetProGlossy   $ -     $ 29,612     $ -     4/25/2022  
#NegroLeagueLegendaryCutsBasket   $ 26,100     $ 32,198     $ 91,805     11/1/2021  
#NolanRyan1968MiltonBradleyPSA9   $ 77,545     $ 126,190     $ -     4/11/2022  
#NolanRyan1968ToppsPSA8.5   $ -     $ 23,789     $ -     8/30/2022  

 

F-411

 

 

Series   2023     2022     2021     Escrow Date  
#OVECHKINTHECUPBGS8.5   $ -     $ -     $ -     4/29/2021  
#OZZIESMITHRCBGS9.5   $ -     $ 20,701     $ 74,710     6/8/2021  
#OrangeDominguez   $ -     $ 16,800     $ 35,366     10/26/2021  
#OscarRobertsonCincinnatiRoyalsJersey   $ -     $ -     $ -     3/8/2022  
#OttoGraham1950BowmanPSA9   $ -     $ -     $ -     2/18/2022  
#OvechkinSPAuthBasket9.5   $ 13,988     $ 24,619     $ -     4/6/2022  
#OvechkinTheCupBGSGemMint9.5   $ 121,113     $ 321,901     $ -     7/6/2022  
#PaulMolitor1978ToppsPSA10   $ -     $ 34,037     $ -     4/11/2022  
#PaulPierce2010ASGJersey   $ 4,089     $ 4,089     $ 30,425     10/19/2021  
#Pele1958AmericanaPSA3   $ 43,567     $ 76,224     $ -     5/19/2022  
#PeytonManningMVPHelmet   $ 75,960     $ 170,290     $ 189,065     10/1/2021  
#RICKEYHENDERSONRCPSA10   $ -     $ 93,535     $ 152,200     6/10/2021  
#RODGERSPLAYOFFCONTENDERSGREEN   $ -     $ -     $ -     5/3/2021  
#RONALDO2002PANINIFUTEBOLSTICKERSPSA10   $ 26,132     $ 64,686     $ -     4/18/2022  
#RONALDO2003PANINIMEGACRAQUESPSA10   $ 50,466     $ 153,740     $ -     2/16/2022  
#RUTHGEHRIGBALL   $ -     $ 71,752     $ 71,752     11/24/2020  
#RipkenRookieJersey&CardBasket   $ 78,321     $ 122,973     $ -     5/2/2022  
#RoyCampanella1949BowmanPSA9   $ -     $ 38,500     $ -     3/31/2022  
#Ruth1914BaltimoreNewsSGC3   $ -     $ 64,359     $ 64,359     9/23/2021  
#Ruth33GoudeySGC8   $ 140,604     $ 140,860     $ 140,860     5/27/2021  
#SadaharuOhBat   $ -     $ 19,032     $ 24,813     8/12/2021  
#SandyKoufax1956ToppsGrayBackPSA9   $ -     $ 30,878     $ -     2/14/2022  
#SatchelPaige48LeafSGC30   $ -     $ 23,805     $ 35,993     9/7/2021  
#SeagerOrangeRefractorBasket   $ -     $ -     $ 15,740     4/15/2021  
#Serena03NetProPSA10Basket   $ -     $ 17,783     $ 17,783     8/12/2021  
#ShoelessJoeJackson1915PSA8   $ -     $ 44,657     $ -     1/6/2022  
#StephCurrySneakers   $ -     $ -     $ -     11/29/2021  
#TATISBOWMANBLACKLABEL   $ -     $ 44,879     $ 199,215     5/20/2021  
#TATUMFLAWLESS10   $ -     $ -     $ 46,510     3/30/2021  
#TEDWILLIAMS1939PLAYBALL   $ -     $ 32,880     $ 32,880     3/30/2021  
#TIGERPUTTER   $ -     $ 214,643     $ 209,513     2/17/2021  
#TIGERSIFORKIDS   $ 16,652     $ 23,785     $ 23,785     3/22/2021  
#TIGERSPAUTHENTICBGS9.5   $ -     $ 14,626     $ 35,815     5/13/2021  
#TRAEYOUNGFLAWLESSBGS9   $ -     $ 6,537     $ 14,790     4/1/2021  
#TYSONRCBGS9BASKET   $ -     $ 17,592     $ 70,900     5/26/2021  
#TatumFlawlessGoldBGS9.5   $ -     $ 42,000     $ -     10/4/2022  
#TheRockBumbleBeePSA10   $ 18,979     $ 20,485     $ 47,150     8/10/2021  
#Tiger1stEventStub   $ -     $ 28,188     $ -     6/1/2022  
#TigerWoodsDebutTicket   $ 10,541     $ 37,867     $ -     5/12/2022  
#TimDuncanPMGGreen   $ 129,106     $ 226,570     $ 226,570     9/23/2021  
#TraeYoungFlawlessGreenBGS9   $ 1,544     $ 15,875     $ 24,840     7/8/2021  
#TrevorLawrenceLeafBasket   $ -     $ 4,579     $ 11,300     9/27/2021  
#TroutFinestSuperfractor   $ 36,697     $ 114,628     $ 281,400     10/25/2021  
#UNITAS1965JERSEY   $ 165,900     $ 165,900     $ 165,900     3/9/2021  
#UnitasPSA8   $ -     $ 12,595     $ 21,200     9/23/2021  
#WILTCHAMBERLAIN61PSA9   $ -     $ -     $ -     4/12/2021  
#WarrenSpahn1948LeafPSA9   $ -     $ 51,436     $ -     3/22/2022  
#WiltChamberlain1961FleerRCPSA9   $ 143,253     $ 289,383     $ -     4/1/2022  
#YASTRZEMSKIRC9BASKET   $ -     $ -     $ 40,922     5/17/2021  
#YaoDuncanDirkTripleLogoman   $ 38,475     $ 49,163     $ -     4/26/2022  
#ZIONRPABGS9   $ 14,699     $ 52,430     $ 110,076     2/16/2021  
#ZionPrizmsBlueBGS10   $ -     $ 11,242     $ 31,560     8/17/2021  
TOTAL   $ 7,816,284     $ 20,536,241     $ 25,389,095        

 

F-412

 

 

Operating Expenses

 

After the closing of an offering of Interests, each Series is responsible for its own operating expenses, including all fees, costs and expenses incurred in connection with the management of the Collectable Assets. This includes transportation, import taxes, income taxes, storage (including property rental fees should the Manager decide to rent a property to store a number of Collectable Assets), security, valuation, custodial, marketing and utilization of the Collectable Assets; any fees, costs and expenses incurred in connection with preparing any reports and accounts of each Series, including any blue sky filings required in order for a Series to be made available to investors in certain states, any annual audit of the accounts of such Series (if applicable) and any reports to be filed with the Securities and Exchange Commission; any and all insurance premiums or expenses, including directors and officers insurance of the directors and officers of the Manager, in connection with the Collectable Assets; any withholding or transfer taxes imposed on the Company, a Series or any interest holders as a result of its or their earnings, investments or withdrawals; any governmental fees imposed on the capital of the Company or a Series or incurred in connection with compliance with applicable regulatory requirements; any legal fees and costs (including settlement costs) arising in connection with any litigation or regulatory investigation instituted against the Company, a Series or the Manager in connection with the affairs of the Company or a Series; the fees and expenses of any administrator, if any, engaged to provide administrative services to the Company or a Series; all custodial fees, costs and expenses in connection with the holding of an Collectable Asset; any fees, costs and expenses of a third-party registrar and transfer agent appointed by the Manager in connection with a Series; the cost of the audit of the annual consolidated financial statements of the Company or a Series and the preparation of tax returns and circulation of reports to interest holders; any indemnification payments; the fees and expenses of counsel to the Company or a Series in connection with advice directly relating to its legal Affairs, the costs of any other outside appraisers, valuation firms, accountants, attorneys or other experts or consultants engaged by the Manager in connection with the operations of the Company or a Series; and any similar expenses that may be determined to be operating expenses, as determined by the Manager in its reasonable discretion.

 

Prior to the closing, operating expenses are borne by the Manager and not reimbursed by the Series. The Manager will bear its own expenses of an ordinary nature, including all costs and expenses on account of rent (other than for storage of the Collectable Assets), supplies, secretarial expenses, stationery, charges for furniture, fixtures and equipment, payroll taxes, remuneration and expenses paid to employees and utilities expenditures (excluding utilities expenditures in connection with the storage of the Collectable Assets).

 

If the Operating Expenses for a particular Series exceed the amount of revenues generated from the Underlying Asset of such Series and cannot be covered by any Operating Expense reserves on the balance sheet of the Series, the Manager may (a) pay such Operating Expenses and not seek reimbursement, (b) loan the amount of the Operating Expenses to the Series, on which the Manager may impose a reasonable rate of interest, and be entitled to reimbursement of such amount from future gains generated by the Underlying Asset related to such Series, and, or (c) cause additional Interests to be issued in the Series in order to cover such additional amounts.

 

Earnings per membership interest (“EPMI”): 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.

 

Sourcing Fee: The Asset Manager will be paid a fee as compensation for sourcing each Collectable Asset in an amount up to 16% of the gross offering proceeds of each offering provided that such sourcing fee may be waived by the Asset Manager.

 

Brokerage Fee: The broker of record for each offering is expected to receive a brokerage fee equal to 1% of the amount raised from investors through each offering. Brokerage costs are capitalized in the carrying cost of each offering.

 

F-413

 

 

Organizational Costs: Organizational costs, including accounting fees, legal fees and costs of incorporation, are capitalized in the carrying cost of each offering. Fee may be waived by the Asset Manager.

 

Ongoing Expenses: Each Series is responsible for its ongoing carrying expenses as detailed in the Offering Circular. The Manager has begun to seek reimbursement from the Series when that Series is sold from the platform.

 

Asset Management Fee: As consideration for managing each Underlying Asset, the Manager may be paid an annual Management Fee pursuant to the Asset Management Agreement. On applicable offerings after May 15, 2022, the Manager will assess a Management Fee of not more than 2% of the Carrying Value of the Collectable Asset. The Carrying Value is calculated monthly based upon the Series’ VWAP value over the preceding month. This only applies to months where the Series was trading for the entirety of the month.

 

FASB ASC 360 provides guidance on financial reporting for long-lived assets “held for sale” in the capitalization of costs.

 

FASB ASC 820 provides guidance on fair value measurements and provides support for the use of VWAP as a price benchmark to determine impairment.

 

Impaired Assets: In accordance with U.S. GAAP all Series were assessed for impairment at December 31, 2023 and also assessed at December 31, 2022, and losses recognized and recorded.

 

The Manager annually evaluates each asset’s carrying value compared to the current market value of the asset to determine if an adjustment is needed to be recorded, in accordance with the accounting principles generally accepted in the United States of America. To measure the value of the assets and test for impairment the Company used the market capitalization based on the VWAP (volume weighted average price).

 

The following table sets forth Series which met the criteria for impairment and have recorded an Impairment loss totaling $5,551,436 during 2023 and $13,001,234 during 2022.

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#03ExquisiteBox   23-Aug-21     83,723       (22,916 )     60,807       60,807       (23,835 )     36,972  
#03ToppsChromeWax   12-Aug-21     24,350       (8,501 )     15,849       15,849               -  
#18-19BASKETBALLGROWTHBASKET   15-Jan-21     43,682       (21,602 )     22,081       22,081               -  
#1909E95SGCSet   07-Sep-21     35,998       (12,351 )     23,647       23,647               -  
#1959TOPPSBASEBALLSET   06-Jan-22     84,548       (24,467 )     60,080       60,080               -  
#1964KOUFAXJERSEY   04-Jun-21     437,465       (25,899 )     411,566       411,566       (53,158 )     358,408  
#1969TOPPSBASKETBALLSET   16-Apr-21     151,455       (48,166 )     103,289       103,289               -  
#1980ToppsBasketballWax   19-May-22     73,623       (18,590 )     55,032       55,032               -  
#1986WAX   16-Feb-21     192,200       (11,389 )     180,811       180,811       (73,730 )     107,080  
#2000PLAYOFFCONTENDERSWAX   09-Mar-21                             23,583       (15,474 )     8,108  
#48LeafRuthSGC8   30-Sep-21     53,220       (8,645 )     44,575       44,575       (27,104 )     17,471  
#49BowmanJackieAuto   12-Aug-22     76,214       (26,011 )     50,202       50,202       -       50,202  

 

F-414

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#96SkyboxE-X2000Wax   01-Jun-22     31,146       (10,979 )     20,167       20,167       (11,764 )     8,402  
#AARONDECADEBASKET   07-Apr-22     85,439       (13,060 )     72,379       72,379               -  
#AcunaBowman10Basket   09-Aug-21     102,515       (60,769 )     41,746       41,746               -  
#ACUNAGOLD9.5   08-Apr-21     26,440       (9,296 )     17,144       17,144               -  
#AlexRodriguez09WSUniform   06-Jan-22     148,505       (87,643 )     60,862       60,862       (33,254 )     27,608  
#AliRookieCardBVG8   10-Aug-21     60,700       (43,733 )     16,967       16,967       (1,868 )     15,099  
#ALIWBCBELT   21-Dec-20                             427,757       (39,677 )     388,080  
#ALKALINE1954TOPPSPSA9   04-Jan-22     41,538       (19,691 )     21,847       21,847               -  
#ANDRE&HULKWRESTLINGBASKET   18-May-21     126,440       (80,368 )     46,072       46,072               -  
#ANDRETHEGIANT   06-May-21     26,870       (16,097 )     10,774       10,774       (273 )     10,500  
#BabeRuthBowsOutPhoto   07-Mar-22                             49,843       (10,408 )     39,435  
#BellingerOrangeBGS9.5   01-Jun-22     26,785       (20,287 )     6,498       6,498               -  
#BettsBlueRefractorBasket   15-Apr-21     32,735       (25,397 )     7,338       7,338               -  
#BETTSGOLDREFRACTORBASKET   26-May-21     62,948       (11,235 )     51,713       51,713               -  
#BobbyOrrBruinsJersey   28-Feb-22     428,140       (124,296 )     303,844       303,844               -  
#Brady01TicketBooklet   13-May-22     10,975       (8,311 )     2,664       2,664               -  
#BRADY2000SPXSPECTRUMBGS9.5   09-Mar-22     562,710       (280,354 )     282,356       282,356       (234,085 )     48,271  
#BradyBowman10   12-Aug-21     31,400       (15,061 )     16,339       16,339               -  
#BradyChampionshipTicket   23-Nov-21     2,312,000       (1,442,831 )     869,169       869,169       (670,353 )     198,815  
#BRADYDEBUTTICKET   09-Mar-22     114,768       (49,530 )     65,237       65,237               -  
#BRADYPLAYOFFCONTENDERSBASKET   08-Apr-21                             92,269       (58,974 )     33,295  
#BRADYROOKIE   12-Feb-21                             58,575       (13,793 )     44,783  
#CharlesBarkleySunsJersey   01-Jun-22     158,915       (19,119 )     139,796       139,796       (1,883 )     137,914  
#ChicagoBullsDynastyHardwood   03-Nov-21     365,390       (222,083 )     143,307       143,307       (70,448 )     72,859  
#ChrisBoshGameWornRaptorsSneakers   19-Oct-21     16,938       (12,269 )     4,669       4,669       (1,434 )     3,234  
#Clemente1955PSA8   08-Jun-21     84,000       (363 )     83,637       83,637               -  
#CLEMENTEWHITE&GRAYBASKET   24-May-21     93,150       (31,093 )     62,056       62,056               -  
#COBBMINTE98   22-Feb-21     300,063       (48,069 )     251,993       251,993               -  
#COBBVINTAGET206PHOTO   09-Apr-21     53,183       (18,592 )     34,591       34,591               -  
#CristianoRonaldoRC1of1   08-Nov-21     254,375       (173,192 )     81,183       81,183       (23,274 )     57,909  
#CROSBYTHECUPBASKET   28-Apr-21     211,670       (72,587 )     139,083       139,083       (66,699 )     72,384  
#CrosbyWinterClassicSkates   15-Apr-22     18,010       (5,094 )     12,916       12,916               -  
#CurryGoldToppsPSA10   23-Aug-22                             32,000       (12,002 )     19,998  
#DaveBingSigned50GreatestNBAPlayersLithograph   04-Apr-22     105,325       (65,045 )     40,280       40,280       (13,652 )     26,628  
#DIMAGGIO1933BAT   17-Jun-21     96,420       (37,377 )     59,043       59,043               -  
#DONCICBLUEPSA10   22-Mar-21     61,920       (32,343 )     29,577       29,577               -  

 

F-415

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#DonovanMitchellNT9.5   20-Jul-21     30,183       (13,646 )     16,536       16,536               -  
#DURANTCHROMEREFRACTORPSA10   11-Jan-21     13,100       (2,456 )     10,644       10,644               -  
#DWADEULTIMATE   02-Apr-21     43,055       (29,174 )     13,881       13,881               -  
#EddiePlankT206PSA4   30-Nov-21     317,300       (76,299 )     241,001       241,001       (3,347 )     237,654  
#ELWAY1984ROOKIECARDPSA10BASKET   17-May-21     31,250       (16,602 )     14,648       14,648               -  
#EmbiidFirst50PointGameJersey   27-Apr-22     38,400       (28,354 )     10,046       10,046       (1,177 )     8,869  
#EMMITTSMITH10KJERSEY   22-Feb-21     59,340       (27,578 )     31,763       31,763       (4,916 )     26,847  
#EMMITTSMITHMVPBASKET   16-Feb-21     89,457       (36,746 )     52,711       52,711       (5,180 )     47,531  
#Eruzione1980MiracleOnIceGoldJersey   30-Aug-22     706,805       (267,196 )     439,609       439,609               -  
#Giannis48PointGameSneakers   01-Nov-21     25,150       (7,367 )     17,783       17,783       (6,852 )     10,931  
#GIANNISGOLDIMMACULATE   15-Mar-21     50,035       (10,327 )     39,708       39,708       (30,876 )     8,832  
#GLEYBERTORRESORANGE9.5   25-Mar-21     20,229       (16,535 )     3,694       3,694               -  
#Gretzky1979Topps9   06-Jan-22     59,065       (1,720 )     57,345       57,345       (37,115 )     20,230  
#GRETZKYOPEECHEE1979   07-Apr-21                             69,400       (11,558 )     57,842  
#GRIFFEY89UPPERDECKSGCGOLD   07-Apr-22     17,360       (8,915 )     8,445       8,445               -  
#HamiltonChromeOrangeSapphire   23-Jun-22     58,940       (45,554 )     13,386       13,386       (1,121 )     12,264  
#HARMONKILLEBREW1955TOPPSPSA9   04-Jan-22     42,668       (18,741 )     23,927       23,927               -  
#JackieLeaf3.5   25-Oct-21     41,280       (19,324 )     21,956       21,956               -  
#JackieRobinson1952ToppsPSA8.5   03-Nov-21                             575,225       (314,202 )     261,023  
#JackieRobinson53Topps8   23-Sep-21     57,945       (3,000 )     54,945       54,945               -  
#JACKIEROBINSONAUTOBAT   21-Dec-20     81,899       (12,646 )     69,252       69,252       (35,184 )     34,069  
#JETERFOILRCBASKETBGS9.5   17-May-21     72,220       (50,486 )     21,734       21,734               -  
#JimmieFoxx1938Bat   23-Sep-21     97,610       (22,736 )     74,874       74,874               -  
#JokicRefractor1of1   18-Jun-21     22,935       (5,107 )     17,828       17,828               -  
#JORDAN86FLEERBGS9.5BASKET   06-Jan-22     143,550       (75,658 )     67,892       67,892       (12,454 )     55,438  
#JordanExquisite8.5Flashback   06-Apr-22     179,995       (84,698 )     95,297       95,297       (50,125 )     45,172  
#JORDANEXQUISITEBGS8   01-Jun-21     80,135       (51,549 )     28,586       28,586       (15,239 )     13,347  
#JORDANFLEER86SGC10   06-Apr-22     199,495       (116,345 )     83,150       83,150               -  
#JordanLeBronMagicTripleSigs   05-Aug-21     85,702       (55,882 )     29,820       29,820               -  
#JordanLeBronSignoftheTimes   14-Jun-21     169,950       (93,852 )     76,098       76,098       (27,406 )     48,692  
#JORDANROOKIEJERSEY   26-Feb-21                             244,645       (86,577 )     158,068  
#JORDANSIGNEDPROFESSIONALBAT   19-May-21     41,552       (32,838 )     8,714       8,714               -  
#JustinHerbertHiddenTreasureRPA   27-Sep-21     63,835       (31,112 )     32,723       32,723       (20,564 )     12,159  
#KareemPointsRecordBall   03-Feb-22     391,650       (263,610 )     128,040       128,040       (79,898 )     48,143  
#KAWHIBASKET   08-Jan-21     58,439       (42,028 )     16,411       16,411               -  
#KevinDurantHSJersey   23-Sep-21     226,115       (108,302 )     117,813       117,813       (61,063 )     56,750  

 

F-416

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#KobeBlackHistoryMonthFinalSeasonShoes   25-Apr-22     76,195       (28,042 )     48,154       48,154       (15,874 )     32,279  
#KobeBryant2001WarmUpJacket   28-Jan-22     208,105       (134,651 )     73,454       73,454               73,454  
#KobeBryantFirstWhite#24Jersey   30-Sep-21     710,150       (385,276 )     324,874       324,874       (160,256 )     164,618  
#KobeBryantRoyalBlueJordanSneakers   30-Sep-21     92,016       (52,569 )     39,448       39,448       (24,178 )     15,270  
#KobeFinalSeasonSneakers   23-Sep-21     63,790       (43,003 )     20,787       20,787       (867 )     19,920  
#KobeLeBronJordanMagicQuadAuto   28-Feb-22     125,990       (85,521 )     40,469       40,469               -  
#KOBEREEBOKIVERSONRETROS   07-Jul-21     90,980       (64,126 )     26,854       26,854       (6,011 )     20,844  
#KOUFAX55PSA9   26-May-21     496,600       (104,500 )     392,100       392,100       (185,228 )     206,872  
#KOUFAXPSA8   06-Apr-22     43,360       (16,405 )     26,955       26,955               -  
#LBJEXQUISITE   28-Oct-21     1,387,325       (597,158 )     790,167       790,167               -  
#LBJKobeToppsBasket   14-Feb-22     16,800       (7,465 )     9,335       9,335               -  
#LeBronBlackDiamond   30-Sep-21     78,750       (46,370 )     32,380       32,380               -  
#LEBRONBLACKREFRACTOR   28-Jan-21     134,860       (54,866 )     79,994       79,994       (50,836 )     29,158  
#LEBRONCREDENTIALS   06-Apr-22     196,000       (151,238 )     44,762       44,762       (8,800 )     35,961  
#LEBRONEMBLEMSOFENDORSEMENT   23-Apr-21     218,950       (157,882 )     61,068       61,068       (45,045 )     16,022  
#LeBronMeloBosh2008TripleLogoMan   01-Nov-21     309,750       (232,180 )     77,570       77,570       (38,852 )     38,719  
#LeBronMeloDualLogoman   08-Jul-21     1,109,350       (725,558 )     383,792       383,792       (299,640 )     84,152  
#LEBRONMELOWADETRIORC   15-Apr-21     378,236       (287,477 )     90,759       90,759       (43,369 )     47,390  
#LeBronRookieShoes   07-Apr-22     464,925       (108,641 )     356,284       356,284       (237,258 )     119,027  
#LEBRONULTIMATE   26-May-21     184,835       (118,825 )     66,010       66,010       (26,496 )     39,514  
#LOUGEHRIGRCPHOTO   07-Feb-22     53,247       (5,825 )     47,422       47,422               -  
#LukaRookieJersey   13-Jul-21     521,440       (161,168 )     360,272       360,272       (158,087 )     202,185  
#LukaWhiteSparkle   23-Jul-21     720,345       (439,829 )     280,516       280,516       (103,841 )     176,675  
#MAGICBIRDDRJ1980PSA9   07-Apr-22     31,850       (16,306 )     15,543       15,543               -  
#MAGICBIRDDRJPSA8BASKET   01-Apr-21     27,069       (20,275 )     6,794       6,794               -  
#MAGICBIRDLOGOMAN   04-Jun-21     511,680       (289,638 )     222,042       222,042       (183,582 )     38,460  
#MahomesBronzeBasket   30-Nov-21     114,025       (15,608 )     98,417       98,417               -  
#MahomesImmaculate1of1   01-Jun-21     225,990       (112,054 )     113,936       113,936       (46,813 )     67,123  
#MahomesNT1of1   16-Nov-21     1,662,945       (1,043,979 )     618,966       618,966       (306,194 )     312,772  
#MahomesNT8.5   04-Jun-21     132,218       (74,439 )     57,778       57,778               -  
#Mantle1953Bowman8Basket   18-Nov-21     51,984       (22,052 )     29,932       29,932               -  
#Mantle1953Topps8   07-Sep-21     102,505       (1,734 )     100,771       100,771       (43,427 )     57,345  
#Mantle1957ToppsPSA8.5   25-Oct-21     57,216       (12,771 )     44,445       44,445               -  
#MANTLE1964TOPPS9   30-Sep-21     50,115       (3,232 )     46,882       46,882               -  
#Mantle1966ToppsPSA9Basket   01-Nov-21     44,620       (2,395 )     42,225       42,225               -  
#MANTLE1967TOPPS9   06-Apr-22     20,785       (5,174 )     15,610       15,610               -  

 

F-417

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#Mantle1968PSA9Basket   17-May-21     36,974       (17,994 )     18,980       18,980               -  
#Mantle51BowmanSGC7   03-Aug-22     100,715       (19,167 )     81,548       81,548               -  
#MANTLE52TOPPSPSA7   02-Apr-22                             316,000       (56,029 )     259,971  
#Mantle54BowmanBasket   03-Jun-21     52,170       (22,363 )     29,807       29,807               -  
#MantleDebutStub   26-Apr-22     117,238       (85,724 )     31,514       31,514       (12,926 )     18,587  
#MARINO1984ROOKIECARDBGS10BASKET   03-Mar-22     19,580       (9,294 )     10,286       10,286               -  
#MARINOMANNINGFAVREJERSEYS   07-May-21     47,620       (11,191 )     36,429       36,429       (13,705 )     22,724  
#Maris58ToppsPSA9   30-Sep-21     28,245       (6,896 )     21,348       21,348               -  
#MAYS1951BOWMAN7   26-May-21     103,990       (33,837 )     70,153       70,153       (28,651 )     41,502  
#MAYS1952PSA8   25-Jun-21     251,790       (26,805 )     224,985       224,985       (100,068 )     124,917  
#Mays1956GrayPSA9   27-May-21     57,920       (21,757 )     36,163       36,163               -  
#MAYS1960PSA9   12-Apr-21     17,535       (926 )     16,609       16,609               -  
#MayweatherRCPSA10   20-Oct-21     25,748       (16,290 )     9,457       9,457               -  
#MessiMegacracks#71PSA9   08-Jun-21     90,000       (56,061 )     33,939       33,939       (189 )     33,750  
#MESSIROOKIEBASKET   30-Apr-21     75,634       (47,908 )     27,726       27,726               -  
#MichaelPorterJrBasket   30-Nov-21     31,065       (20,563 )     10,502       10,502               -  
#Mikan48BowmanPSA7   23-Sep-21     41,549       (14,955 )     26,594       26,594               -  
#MLBALLSTARGAMETICKETRUNCOLLECTION   30-Mar-22     49,890       (27,621 )     22,269       22,269       (12,661 )     9,607  
#MLBHALLOFFAMEBASEBALL   18-May-21     307,360       (72,141 )     235,219       235,219       (79,574 )     155,646  
#MONTANARCPSA10   21-Apr-21     67,320       (17,121 )     50,199       50,199               -  
#MOOKIEBETTSGLOVE   17-Mar-21     62,058       (44,308 )     17,750       17,750               -  
#MPJChampionshipTicket   09-Jul-21     30,415       (27,551 )     2,864       2,864       (859 )     2,005  
#NegroLeagueLegendaryCutsBasket   01-Nov-21     91,805       (59,607 )     32,198       32,198       (6,098 )     26,100  
#NolanRyan1968MiltonBradleyPSA9   11-Apr-22     171,470       (45,280 )     126,190       126,190       (48,645 )     77,545  
#NTBBallWaxBundle   05-Mar-22     141,525       (78,600 )     62,925       62,925               -  
#OrangeDominguez   26-Oct-21     35,366       (18,566 )     16,800       16,800               -  
#OVECHKINSPAUTHBASKET9.5   06-Apr-22     31,090       (6,471 )     24,619       24,619       (10,632 )     13,988  
#OvechkinTheCupBGSGemMint9.5   06-Jul-22     467,670       (145,769 )     321,901       321,901       (200,789 )     121,113  
#OZZIESMITHRCBGS9.5   08-Jun-21     74,710       (54,009 )     20,701       20,701               -  
#PaulMolitor1978ToppsPSA10   11-Apr-22     52,973       (18,936 )     34,037       34,037               -  
#PaulPierce2010ASGJersey   19-Oct-21     30,425       (26,336 )     4,089       4,089       -       4,089  
#Pele1958AmericanaPSA3   19-May-22     125,738       (49,513 )     76,224       76,224       (32,657 )     43,567  
#PeytonManningMVPHelmet   01-Oct-21     189,065       (18,775 )     170,290       170,290       (94,330 )     75,960  
#RICKEYHENDERSONRCPSA10   10-Jun-21     152,200       (58,665 )     93,535       93,535               -  
#RipkenRookieJersey&CardBasket   02-May-22     158,444       (35,470 )     122,973       122,973       (44,653 )     78,321  
#RONALDO2002PANINIFUTEBOLSTICKERSPSA10   18-Apr-22     114,535       (49,849 )     64,686       64,686       (38,554 )     26,132  

 

F-418

 

 

        2022     2023  
Series Name   Escrow
Closing
Date
  Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
    Beginning
of Year
Cost Basis
    Impairment
Recognized
    End of Year
Cost Basis
 
#RONALDO2003PANINIMEGACRAQUESPSA10   16-Feb-22     324,715       (170,975 )     153,740       153,740       (103,273 )     50,466  
#RoyCampanella1949BowmanPSA9   31-Mar-22     61,600       (23,100 )     38,500       38,500               -  
#Ruth33GoudeySGC8   06-May-21                             140,860       (256 )     140,604  
#SadaharuOhBat   12-Aug-21     24,813       (5,780 )     19,032       19,032               -  
#SandyKoufax1956ToppsGrayBackPSA9   14-Feb-22     35,823       (4,945 )     30,878       30,878               -  
#SatchelPaige48LeafSGC30   07-Sep-21     35,998       (12,193 )     23,805       23,805               -  
#ShoelessJoeJackson1915PSA8   06-Jan-22     98,723       (54,066 )     44,657       44,657               -  
#TATISBOWMANBLACKLABEL   20-May-21     199,215       (154,336 )     44,879       44,879               -  
#TatumFlawlessGoldBGS9.5   04-Oct-22     58,885       (16,885 )     42,000       42,000               -  
#TheRockBumbleBeePSA10   10-Aug-21     47,150       (26,665 )     20,485       20,485       (1,506 )     18,979  
#Tiger1stEventStub   01-Jun-22     93,951       (65,762 )     28,188       28,188               -  
#TIGERSIFORKIDS   19-Mar-21                             23,785       (7,133 )     16,652  
#TIGERSPAUTHENTICBGS9.5   13-May-21     35,815       (21,189 )     14,626       14,626               -  
#TigerWoodsDebutTicket   12-May-22     82,410       (44,543 )     37,867       37,867       (27,326 )     10,541  
#TimDuncanPMGGreen   23-Sep-21                             226,570       (97,464 )     129,106  
#TRAEYOUNGFLAWLESSBGS9   01-Apr-21     14,790       (8,253 )     6,537       6,537               -  
#TraeYoungFlawlessGreenBGS9   08-Jul-21     24,840       (8,965 )     15,875       15,875       (14,331 )     1,544  
#TrevorLawrenceLeafBasket   27-Sep-21     11,300       (6,721 )     4,579       4,579               -  
#TROUTFINESTSUPERFRACTOR   25-Oct-21     281,400       (166,772 )     114,628       114,628       (77,931 )     36,697  
#TysonRCBGS9Basket   26-May-21     58,900       (41,308 )     17,592       17,592               -  
#UnitasPSA8   23-Sep-21     21,200       (8,605 )     12,595       12,595               -  
#WarrenSpahn1948LeafPSA9   22-Mar-22     92,750       (41,314 )     51,436       51,436               -  
#WILTCHAMBERLAIN1961FLEERRCPSA9   01-Apr-22     356,000       (66,616 )     289,383       289,383       (146,131 )     143,253  
#YAODUNCANDIRKTRIPLELOGOMAN   26-Apr-22     167,810       (118,648 )     49,163       49,163       (10,688 )     38,475  
#ZionPrizmsBlueBGS10   17-Aug-21     31,560       (20,318 )     11,242       11,242               -  
#ZIONRPABGS9   16-Feb-21     110,076       (57,646 )     52,430       52,430       (37,731 )     14,699  
TOTAL     $ 27,361,074     $ (13,001,234 )   $ 14,359,840     $ 16,640,351     $ (5,551,436 )   $ 6,481,617  

 

F-419

 

 

Income Taxes

 

For the 2020 and 2021 tax years, the Company and each Series (where escrow closed in the 2020 or 2021 tax-year) were treated as either partnerships or disregarded entities for US federal income tax purposes. Partnerships generally will not be subject to US federal income tax. Rather, each Member is required to report on its own federal income tax return that Member’s allocable share of the partnership’s items of taxable income, gain, loss, deduction and credit for the taxable year.

 

These 2020 and 2021 Series were treated as partnerships for US federal income tax purposes for 2022 tax-year. However, the Company held unit-holder votes for each Series to allow for the conversion of these Series into C corporations. The election to convert to C corporations to be effective starting in tax-year 2023 was approved. IRS Form 8832 was filed for each Series and the change took place in 2023.

 

For any series where the escrow closed in tax-year 2022, those Series also elected to be treated as a C corporation effective for the 2022 tax year. Unlike partnerships, C corporations constitute a tax-paying entity. As such, the C corporations will calculate their net taxable income for the 2023 tax year and remit any resultant tax liability to the US Treasury. Any distribution of after-tax proceeds by these C corporation may trigger a second, shareholder-level gain to the recipient shareholder. This second, shareholder-level gain is reported by the Series shareholder on the shareholder’s own federal income tax return.

 

The current income tax payable that resulted from asset dispositions in 2023 totals $84,771 as reflected in the Statement of Operations.

 

Further, the 2023 GAAP impairments for the remaining Series and reversal of any 2022 recorded valuations and allowances for 2023 sold Series created a deferred tax asset of $1,988,793. This deferred tax asset is offset by a full valuation allowance. Accordingly, this item has no impact on the actual statements.

 

NOTE 4: RELATED PARTY TRANSACTIONS

 

Due from / (Due to) Affiliates balances on the financial statements represent intercompany transactions which finance certain operations of the company such as costs capitalized in a Series, consignment payments, proceeds from sales, sales pay-outs, and share purchases.

 

As of December 31, 2023, the net amount of Due from / (Due to) the Manager is $1,322,064, which represents the net transactions of sales funding, sales payouts and shares purchased.

 

As of December 31, 2023, the net amount of Due from / (Due to) Collectable Technologies, Inc. is ($928,195), which represents the net transactions of costs capitalized in a Series, sales funding, sales payouts and shares purchased.

 

Among the items offered to the public through the Collectable platform in 2022, (1) one item came from the collection of Collectable Founder and President, Jason Epstein through a business entity, Zev Partners. Total consignment payments equaled $20,100.

 

Asset Name   Closing Date     Consignment Paid  
#CURRYGOLDTOPPSPSA10   8/23/2022     $ 20,100  

 

Officers may also invest in assets for sale. As of December 31, 2023, no shares of any Series were owned by our officers.

 

Common Management: The CEO of the Company, Collectable Sports Assets, LLC is also the CEO of the Manager, CS Asset Manager, LLC. Due to the Company having common management, there cannot be any arm’s length transactions between the Company, Collectable Sports Assets, LLC the Manager, CS Asset Manager, LLC. As of April 3, 2023, the role and responsibilities of the CEO transitioned from Ezra Levine to Jarod Winters.

 

F-420

 

 

NOTE 5: MEMBERS’ EQUITY

 

The members of each Series have certain rights with respect to the Series to which they are subscribed. Each Series generally holds a single asset or a collection of assets. A Series member is entitled to their pro rata share of the net profits derived from the Collectable Asset held in that series after deduction of expense allocations and direct expenses attributable to the Collectable Asset, based on their percentage of the total outstanding Interests in that Series.

 

The debts, obligations and liabilities of the Company, whether arising in contract, tort or otherwise, are solely the debts, obligations and liabilities of the Company, and no member of the Company is obligated personally for any such debt, obligation or liability.

 

Distributions Upon Liquidation

 

Upon the occurrence of a liquidation event relating to the Company as a whole or any Series, the Manager (or a liquidator selected by the Manager) is charged with winding up the affairs of the Series or the Company as a whole, as applicable, and liquidating its assets. Upon the liquidation of a Series or the Company as a whole, as applicable, the Collectable Assets will be liquidated, and proceeds distributed as follows:

 

(i) first, to any third-party creditors;

 

  (ii) second, to any creditors that are the Manager or its affiliates (e.g., payment of any outstanding Operating Expenses).

 

  (iii) third, 100% to the interest holders of the relevant Series, allocated pro rata based on the number of Interests held by each interest holder (which may include the Manager, any of its affiliates and asset sellers and which distribution within a Series will be made consistent with any preferences which exist within such Series).

 

Compensation of the Manager

 

The Manager may receive Sourcing Fees and reimbursement for costs incurred relating to the offering described herein and other offerings (e.g., Offering Expenses and Acquisition Expenses), additionally, the Manager may receive Sourcing Fees in connection with the sale of an underlying Asset of the Platform.

 

The Manager receives Sourcing Fees for each offering for Series of Interests in the Company that closes.

 

There were no new offerings in 2023, and the Manager earned no Sourcing Fees.

 

During 2022, the Manager received $314,858 in Sourcing Fees for (71) seventy-one Reg A Series and $10,000 in Sourcing Fees for (1) one Reg D Series that were closed. During 2022, the Manager also received 88,229 shares in non-cash compensation with a value of $611,120.

 

NOTE 6: RECENT ACCOUNTING PRONOUNCEMENTS

 

The Company does not believe that any other recently issued, but not yet effective, accounting pronouncements would have a material effect on the accompanying consolidated financial statements. As new accounting pronouncements are issued, the Company will adopt those that are applicable under the circumstances.

 

F-421

 

 

NOTE 7: COMMITMENTS AND CONTINGENCIES

 

Litigation

 

The Company is not currently involved with and does not know of any pending or threatened litigation against the Company, its member or its Manager.

 

NOTE 8: SUBSEQUENT EVENTS

 

Subsequent Offerings

 

The company has not conducted any offerings subsequent to December 31, 2022.

 

Sales of underlying assets

 

There have been (0) sales of underlying assets off the platform so far in 2024.

 

Changes in Control of Issuer

 

As stated in the 1-U filing on 8/28/23, as of August 21, 2023, the issuer was acquired via a merger by Fractional Ownership Holdings, LLC. In the acquisition, a wholly owned subsidiary of the Acquiror, F.O.H. Acquisition, Inc. was merged with and into CTI, with CTI being the surviving company and becoming a wholly owned subsidiary of the Acquiror. Acquisition Consideration was placed in escrow on August 21, 2023, and each of the members of the board of directors of CTI (Jason Epstein, Jarod Winters, Matthew Demchyk and Ross Schimel) resigned as directors of CTI as well as officers and agents of CTI, the Manager and the Company. Phil Neuman was appointed sole director of CTI. There are no arrangements or understandings among members of the former or current owners or directors of CTI with respect to the election of directors of CTI.

 

Another Subsidiary of CTI which is a regulated entity was placed under review of the regulator for the proposed change in indirect ownership of the regulated subsidiary under the Acquisition Agreement. As of December 31, 2023, the application submitted for review to the regulator remained outstanding. The acceptance happened in February 2024; thus, fulfilling all considerations of the Acquisition Agreement. CTI continues to be the sole member of both the Manager and the Company. The Acquisition will have no effect on the interests of the holders in each Series set forth on the cover page of this current report. All of units will remain outstanding in accordance with their respective terms.

 

Auditor Transition and Documentation Limitations

 

In connection with our transition from Frazier & Deeter LLC to our newly engaged auditor, management (and the Audit Committee) initiated multiple formal requests – via dated correspondence and documented follow-ups – for the transfer of prior period work papers, supporting schedules, and related documentation. Despite these efforts, Frazier & Deeter LLC did not provide the complete set of requested documentation.

 

This limitation imposed a constraint on the extent to which our new auditor could directly rely on historical audit evidence for select procedures. However, our new auditor has performed additional audit procedures to obtain sufficient and appropriate audit evidence on matters affected by the documentation gap. Management continues to monitor this situation, and we believe that such limitation does not have a material adverse effect on the current period’s financial statements.

 

F-422

 

 

ITEM 9. EXHIBITS

 

EXHIBIT INDEX

 

Exhibit 1.1 – Broker-Dealer Agreement dated August 6, 2020 between Collectable Sports Assets, LLC and Dalmore Group, LLC (4)

Exhibit 2.1 – Certificate of Formation (1)

Exhibit 2.2 – Amended and Restated Limited Liability Company Agreement (3)

Exhibit 2.3 – Series Designation #RUTHGEHRIGBALL (Included in Exhibit 2.2) (3)

Exhibit 2.4 – [INTENTIONALLY OMITTED]

Exhibit 2.5 – Series Designation #LEBRONROOKIE (Included in Exhibit 2.2) (3)

Exhibit 2.6 – Series Designation #KAWHIBASKET (Included in Exhibit 2.2) (3)

Exhibit 2.7 – [INTENTIONALLY OMITTED]

Exhibit 2.8 – Amendment No. 1 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC. (4)

Exhibit 2.9 – Amendment No. 2 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (6)

Exhibit 2.10 – Series Designation #JORDANPSA10 (Included in Exhibit 2.9) (6)

Exhibit 2.11 – Series Designation #COBBMINTE98 (Included in Exhibit 2.9, as amended by Exhibit 2.39) (6, 11)

Exhibit 2.12 – Amendment No. 3 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (7)

Exhibit 2.13 – [INTENTIONALLY OMITTED]

Exhibit 2.14 – Series Designation #MAHOMESROOKIE (Included in Exhibit 2.12) (7)

Exhibit 2.15 – Series Designation #MAGICBIRDDRJ (Included in Exhibit 2.12) (7)

Exhibit 2.16 – Amendment No. 4 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (8)

Exhibit 2.17 – Series Designation #JACKIEROBINSONAUTOBAT (Included in Exhibit 2.16 (8)

Exhibit 2.18 – Series Designation #UNITAS1965JERSEY (Included in Exhibit 2.16, as amended by Exhibit 2.39 (8, 11)

Exhibit 2.19 – Series Designation #ALIWBCBELT (Included in Exhibit 2.16 (8)

Exhibit 2.20 – Series Designation #CHAMBERLAINHSUNIFORM (Included in Exhibit 2.16 (8)

Exhibit 2.21 – [INTENTIONALLY OMITTED]

Exhibit 2.22 – Series Designation #TROUTGLOVE (Included in Exhibit 2.16, as amended by Exhibit 2.39, as further amended by Exhibit 2.155 (8, 11, 14)

Exhibit 2.23 – [INTENTIONALLY OMITTED]

Exhibit 2.24 – Series Designation #MOOKIEBETTSGLOVE (Included in Exhibit 2.16, as amended by Exhibit 2.39 (8, 11)

Exhibit 2.25 – Series Designation #LEBRONBLACKREFRACTOR (Included in Exhibit 2.16, as amended by Exhibit 2.39 (8,11)

Exhibit 2.26 – [INTENTIONALLY OMITTED]

Exhibit 2.27 – Series Designation #GIANNISRPA (Included in Exhibit 2.16 (8)

Exhibit 2.28 – Series Designation #BRADYROOKIE (Included in Exhibit 2.16 (8)

Exhibit 2.29 – Series Designation #1986WAX (Included in Exhibit 2.16 (8)

Exhibit 2.30 – [INTENTIONALLY OMITTED]

Exhibit 2.31 – Series Designation #GRETZKYOPEECHEE1979 (Included in Exhibit 2.16 (8)

Exhibit 2.32 – Series Designation #ZIONRPABGS9 (Included in Exhibit 2.16 (8)

Exhibit 2.33 – Amendment No. 5 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (10)

Exhibit 2.34 – Series Designation #BANKS1954PSA9 (Included in Exhibit 2.33) (10)

Exhibit 2.35 – Series Designation #MANTLE1952BOWMANPSA8 (Included in Exhibit 2.33) (10)

Exhibit 2.36 – Series Designation #KOUFAX1955PSA8.5 (Included in Exhibit 2.33) (10)

Exhibit 2.37 – Series Designation #DURANTCHROMEREFRACTORPSA10 (Included in Exhibit 2.33) (10)

Exhibit 2.38 – [INTENTIONALLY OMITTED]

Exhibit 2.39 –Amendment No. 6 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (11)

Exhibit 2.40 – Series Designation #Mantle1952ToppsPSA8 (included in Exhibit 2.39) (11)

 

26

 

 

Exhibit 2.41 – [INTENTIONALLY OMITTED]

Exhibit 2.42 – Series Designation #JORDANROOKIEJERSEY (included in Exhibit 2.39) (11)

Exhibit 2.43 – Series Designation #TIGERPUTTER (included in Exhibit 2.39) (11)

Exhibit 2.44 – [INTENTIONALLY OMITTED]

Exhibit 2.45 – Series Designation #MAHOMESEMERALDRPABGS9 (included in Exhibit 2.39) (11)

Exhibit 2.46 – Series Designation #18-19BASKETBALLGROWTHBASKET (included in Exhibit 2.39) (11)

Exhibit 2.47 – Series Designation #EMMITTSMITHMVPBASKET (included in Exhibit 2.39) (11)

Exhibit 2.48 – Series Designation #EMMITTSMITH10KJERSEY (included in Exhibit 2.39) (11)

Exhibit 2.49 – Amendment No. 7 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (12)

Exhibit 2.50 – Series Designation #LEBRONULTIMATE (included in Exhibit 2.95) (14)

Exhibit 2.51 – Series Designation #TATISBOWMANBLACKLABEL (included in Exhibit 2.95) (14)

Exhibit 2.52 – Series Designation #GIANNISGOLDIMMACULATE (included in Exhibit 2.49) (12)

Exhibit 2.53 – Series Designation #TIGERSIFORKIDS (included in Exhibit 2.49) (12)

Exhibit 2.54 – Series Designation #ANDRETHEGIANT (included in Exhibit 2.49) (12)

Exhibit 2.55 – Series Designation #MARINOMANNINGFAVREJERSEYS (included in Exhibit 2.49) (12)

Exhibit 2.56 – [INTENTIONALLY OMITTED]

Exhibit 2.57 – [INTENTIONALLY OMITTED]

Exhibit 2.58 – Series Designation #2000PLAYOFFCONTENDERSWAX (included in Exhibit 2.49) (12)

Exhibit 2.597 – Series Designation #TEDWILLIAMS1939PLAYBALL (included in Exhibit 2.49 (12)

Exhibit 2.60 – Series Designation #TATUMFLAWLESS10 (included in Exhibit 2.49) (12)

Exhibit 2.61 – Series Designation # LEBRONEMBLEMSOFENDORSEMENT (included in Exhibit 2.49) (12)

Exhibit 2.62 – Amendment No. 8 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (13)

Exhibit 2.63 – [INTENTIONALLY OMITTED]

Exhibit 2.64 – [INTENTIONALLY OMITTED]

Exhibit 2.65 – Series Designation #DoncicBluePSA10 (included in Exhibit 2.62) (13)

Exhibit 2.66 – Series Designation #Mays1960PSA9 (included in Exhibit 2.62) (13)

Exhibit 2.67 – Series Designation #Clemente1955PSA8 (included in Exhibit 2.95) (14)

Exhibit 2.68 – [INTENTIONALLY OMITTED]

Exhibit 2.69 – Series Designation #BradyPlayoffContendersBasket (included in Exhibit 2.62) (13)

Exhibit 2.70 – Series Designation #ClementeWhite&GrayBasket (included in Exhibit 2.95) (14)

Exhibit 2.71 – Series Designation #FrankRobinson1957PSA9Basket (included in Exhibit 2.62) (13) 

Exhibit 2.72 – Series Designation #DWadeUltimate (included in Exhibit 2.62) (13)

Exhibit 2.73 – Series Designation #JeterFoilRCBasketBGS9.5 (included in Exhibit 2.95) (14)

Exhibit 2.74 – Series Designation #1964KoufaxJersey (included in Exhibit 2.62) (13)

Exhibit 2.75 – [INTENTIONALLY OMITTED]

Exhibit 2.76 – Series Designation #HallOfFameBaseball (included in Exhibit 2.62) (13)

Exhibit 2.77 – Series Designation #Aaron1954PSA8.5 (included in Exhibit 2.62) (13)

Exhibit 2.78 – Series Designation #BettsGoldRefractorBASKET (included in Exhibit 2.95) (14)

Exhibit 2.79 – Series Designation #AcunaGold9.5 (included in Exhibit 2.62) (13)

Exhibit 2.80 – [INTENTIONALLY OMITTED]

Exhibit 2.81 – Series Designation #1969ToppsBasketballSet (included in Exhibit 2.62) (13)

Exhibit 2.82 – Series Designation #GleyberTorresOrange9.5 (included in Exhibit 2.62) (13)

Exhibit 2.83 – Series Designation #CobbVintageT206Photo (included in Exhibit 2.62) (13)

Exhibit 2.84 – Series Designation #Mays1951Photo (included in Exhibit 2.62) (13)

Exhibit 2.85 – [INTENTIONALLY OMITTED]

Exhibit 2.86 – Series Designation #TraeYoungFlawlessBGS9 (included in Exhibit 2.62) (13)

Exhibit 2.87 – Series Designation #Mays1959PSA9Basket (included in Exhibit 2.62) (13)

Exhibit 2.88 – Series Designation #YastrzemskiRC9Basket (included in Exhibit 2.62) (13)

Exhibit 2.89 – Series Designation #Koufax55PSA9 (included in Exhibit 2.95) (14)

Exhibit 2.90 – Series Designation #MAYS1952PSA8 (included in Exhibit 2.95) (14)

 

27

 

 

Exhibit 2.91 – Series Designation #MANTLE1960PSA9 (included in Exhibit 2.62) (13)

Exhibit 2.92 – Series Designation #MONTANARCPSA10 (included in Exhibit 2.62) (13)

Exhibit 2.93 – Series Designation #TigerSPAuthenticBGS9.5 (included in Exhibit 2.62) (13)

Exhibit 2.94 – Series Designation #Mantle1956PSA8Basket (included in Exhibit 2.62) (13)

Exhibit 2.94 – Series Designation #MagicBirdDrJPSA8Basket (included in Exhibit 2.62) (13)

Exhibit 2.95 – Amendment No. 9 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (14)

Exhibit 2.96 - Series Designation #RickeyHendersonRCPSA10 (included in Exhibit 2.95) (14)

Exhibit 2.97 - Series Designation #MikanRCPhoto (included in Exhibit 2.95) (14)

Exhibit 2.98 - [INTENTIONALLY OMITTED]

Exhibit 2.99 - [INTENTIONALLY OMITTED]

Exhibit 2.100 - [INTENTIONALLY OMITTED]

Exhibit 2.101 - Series Designation #Mantle52ToppsPSA7 (included in Exhibit 2.95) (14)

Exhibit 2.102 - Series Designation #CrosbyTheCupBasket (included in Exhibit 2.95) (14)

Exhibit 2.103 - Series Designation #OvechkinTheCupBGS8.5 (included in Exhibit 2.95) (14)

Exhibit 2.104 - Series Designation #JordanExquisiteBGS8 (included in Exhibit 2.95) (14)

Exhibit 2.105 - Series Designation #CurryRPABGS9.5 (included in Exhibit 2.95) (14)

Exhibit 2.106 - Series Designation #JordanSignedProfessionalBat (included in Exhibit 2.95) (14)

Exhibit 2.107 - Series Designation #DiMaggio1933Bat (included in Exhibit 2.95) (14)

Exhibit 2.108 - [INTENTIONALLY OMITTED]

Exhibit 2.109 - Series Designation #Andre&HulkWrestlingBasket (included in Exhibit 2.95) (14)

Exhibit 2.110 - [INTENTIONALLY OMITTED]

Exhibit 2.111 - Series Designation #MagicBirdLogoMan (included in Exhibit 2.95) (14)

Exhibit 2.112 - Series Designation #MessiRookieBasket (included in Exhibit 2.95) (14)

Exhibit 2.113 - Series Designation #ChamberlainPhilaJersey59-60 (included in Exhibit 2.95) (14)

Exhibit 2.114 - Series Designation #LeBronMeloWadeTrioRC (included in Exhibit 2.95) (14)

Exhibit 2.115 - Series Designation #Mantle54BowmanBasket (included in Exhibit 2.95) (14)

Exhibit 2.116 - Series Designation #BettsBlueRefractorBasket (included in Exhibit 2.95) (14)

Exhibit 2.117 - [INTENTIONALLY OMITTED]

Exhibit 2.118 - [INTENTIONALLY OMITTED]

Exhibit 2.119 - [INTENTIONALLY OMITTED]

Exhibit 2.120 - Series Designation #Ruth33GoudeySGC8 (included in Exhibit 2.95) (14)

Exhibit 2.121 - Series Designation #MayweatherRCPSA10 (included in Exhibit 2.95, as amended by Exhibit 2.155 and 2.329 (14, 15, 19).

Exhibit 2.122 - Series Designation #TysonRCBGS9Basket (included in Exhibit 2.95) (14)

Exhibit 2.123 - Series Designation #Elway1984RookieCardPSA10Basket (included in Exhibit 2.95) (14)

Exhibit 2.124 - Series Designation #Marino1984RookieCardBGS10Basket (included in Exhibit 2.95) (14)

Exhibit 2.125 - Series Designation #KobeReebokIversonRetros (included in Exhibit 2.95) (14)

Exhibit 2.126 - Series Designation #Mays1951Bowman7 (included in Exhibit 2.95) (14)

Exhibit 2.127 - Series Designation #OzzieSmithRCBGS9.5 (included in Exhibit 2.95) (14)

Exhibit 2.128 - Series Designation #PaulMolitor1978ToppsPSA10 (included in Exhibit 2.95) (14)

Exhibit 2.129 - Series Designation #Mantle1968PSA9Basket (included in Exhibit 2.95) (14)

Exhibit 2.130 - Series Designation #GaryCarter1975PSA10Basket (included in Exhibit 2.95) (14)

Exhibit 2.131 - Series Designation #Mantle1966ToppsPSA9Basket (included in Exhibit 2.95) (14)

Exhibit 2.132 - Series Designation #Mantle1957ToppsPSA8.5 (included in Exhibit 2.95) (14)

Exhibit 2.133 - [INTENTIONALLY OMITTED]

Exhibit 2.134 - Series Designation #DeversSuperfractor (included in Exhibit 2.95) (14)

Exhibit 2.135 - Series Designation #JoshAllenGoldBGS9.5 (included in Exhibit 2.95) (14)

Exhibit 2.136 - Series Designation #Maris58ToppsPSA9 (included in Exhibit 2.95, as amended by Exhibit 2.155) (14, 15)

Exhibit 2.137 - [INTENTIONALLY OMITTED]

Exhibit 2.138 - Series Designation #MessiMegacracks#71PSA9 (included in Exhibit 2.95) (14)

 

28

 

 

Exhibit 2.139 - Series Designation #JackieRobinson53Topps8 (included in Exhibit 2.95) (14)

Exhibit 2.140 - Series Designation #Mays1956GrayPSA9 (included in Exhibit 2.95) (14)

Exhibit 2.141 - Series Designation #Mantle1965Topps9 (included in Exhibit 2.95, as amended by Exhibit 2.155 and Exhibit 2.396) (14, 15, 21)

Exhibit 2.142 - Series Designation #Mantle1967Topps9 (included in Exhibit 2.95, as amended by Exhibit 2.396) (14, 21)

Exhibit 2.143 - Series Designation #Mantle1964Topps9 (included in Exhibit 2.95) (14)

Exhibit 2.144 - [INTENTIONALLY OMITTED]

Exhibit 2.145 - Series Designation #Mantle1960Topps9 (included in Exhibit 2.95, as amended by Exhibit 2.155) (14, 15)

Exhibit 2.146 - Series Designation #Mantle1969Topps9 (included in Exhibit 2.95, as amended by Exhibit 2.155) and Exhibit 2.396 (14, 15, 21)

Exhibit 2.147 - Series Designation #SeagerOrangeRefractorBasket (included in Exhibit 2.95) (14)

Exhibit 2.148 - Series Designation #MahomesNT8.5 (included in Exhibit 2.95) (14)

Exhibit 2.149- [INTENTIONALLY OMITTED]

Exhibit 2.150 - Series Designation #LukaRookieJersey (included in Exhibit 2.95) (14)

Exhibit 2.151 - [INTENTIONALLY OMITTED]

Exhibit 2.152 - Series Designation #MahomesImmaculate1of1 (included in Exhibit 2.95) (14)

Exhibit 2.153 - Series Designation #JordanLeBronSignoftheTimes (included in Exhibit 2.95) (14)

Exhibit 2.154 - Series Designation #LeBronMeloDualLogoman (included in Exhibit 2.95) (14)

Exhibit 2.155 – Amendment No. 10 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (15)

Exhibit 2.156 - Series Designation #JokicRefractor1of1 (included in Exhibit 2.155) (15)

Exhibit 2.157 - [INTENTIONALLY OMITTED]

Exhibit 2.158 - [INTENTIONALLY OMITTED]

Exhibit 2.159 – [INTENTIONALLY OMITTED]

Exhibit 2.160 - Series Designation #LukaWhiteSparkle (included in Exhibit 2.155) (15)

Exhibit 2.161 - [INTENTIONALLY OMITTED]

Exhibit 2.162 - Series Designation #JordanLeBronMagicTripleSigs (included in Exhibit 2.155) (15)

Exhibit 2.163 - [INTENTIONALLY OMITTED]

Exhibit 2.164 - [INTENTIONALLY OMITTED]

Exhibit 2.165 - [INTENTIONALLY OMITTED]

Exhibit 2.166 - [INTENTIONALLY OMITTED]

Exhibit 2.167 - Series Designation #LouGehrigRCPhoto (included in Exhibit 2.155) (15)

Exhibit 2.168 - Series Designation #DonovanMitchellNT9.5 (included in Exhibit 2.155) (15)

Exhibit 2.169 - [INTENTIONALLY OMITTED]

Exhibit 2.170 - Series Designation #AliRookieCardBVG8 (included in Exhibit 2.155) (15)

Exhibit 2.171 - Series Designation #KoufaxPSA8 (included in Exhibit 2.155) (15)

Exhibit 2.172 - [INTENTIONALLY OMITTED]

Exhibit 2.173 - [INTENTIONALLY OMITTED]

Exhibit 2.174 - Series Designation #ShaqRCPSA10Basket (included in Exhibit 2.155, as amended by Exhibit 2.381 (15, 19).

Exhibit 2.175 - [INTENTIONALLY OMITTED]

Exhibit 2.176 - Series Designation #SatchelPaige48LeafSGC30 (included in Exhibit 2.155) (15)

Exhibit 2.177 - Series Designation #ShoelessJoeJackson1915PSA8 (included in Exhibit 2.155, as amended by Exhibit 2.384) (15, 20)

Exhibit 2.178 - [INTENTIONALLY OMITTED]

Exhibit 2.179 - Series Designation #1909E95SGCSet (included in Exhibit 2.155) (15)

Exhibit 2.180 - Series Designation #NegroLeagueLegendaryCutsBasket (included in Exhibit 2.155) (15)

Exhibit 2.181 - Series Designation #AcunaBowman10Basket (included in Exhibit 2.155) (15)

Exhibit 2.182 - [INTENTIONALLY OMITTED]

Exhibit 2.183 - Series Designation #03ExquisiteBox (included in Exhibit 2.155) (15)

Exhibit 2.184 - [INTENTIONALLY OMITTED]

Exhibit 2.185 - Series Designation #NTBBallWaxBundle (included in Exhibit 2.155) (15)

 

29

 

 

Exhibit 2.186 - Series Designation #BradyChampionshipTicket (included in Exhibit 2.155) (15)

Exhibit 2.187 - [INTENTIONALLY OMITTED]

Exhibit 2.188 - Series Designation #LBJExquisite (included in Exhibit 2.155) (15)

Exhibit 2.189 - [INTENTIONALLY OMITTED]

Exhibit 2.190 - Series Designation #03ToppsChromeWax (included in Exhibit 2.155) (15)

Exhibit 2.191 - Series Designation #BradyBowman10 (included in Exhibit 2.155) (15)

Exhibit 2.192 - [INTENTIONALLY OMITTED]

Exhibit 2.193 - Series Designation #LBJKobeToppsBasket (included in Exhibit 2.155, as amended by Exhibit 2.384 and Exhibit 2.396) (15, 20, 21)

Exhibit 2.194 - [INTENTIONALLY OMITTED]

Exhibit 2.195 - Series Designation #TroutFinestSuperfractor (included in Exhibit 2.155) (15)

Exhibit 2.196 - [INTENTIONALLY OMITTED]

Exhibit 2.197 - Series Designation #Jordan86FleerBGS9.5Basket (included in Exhibit 2.155) (15)

Exhibit 2.198 - Series Designation #OvechkinSPAuthBasket9.5 (included in Exhibit 2.155, as amended by Exhibit 2.396) (15, 21)

Exhibit 2.199 - Series Designation #Mantle1963PSA9 (included in Exhibit 2.155) (15)

Exhibit 2.200 - Series Designation #Gretzky1979Topps9 (included in Exhibit 2.155, as amended by Exhibit 2.329 (15, 19).

Exhibit 2.201 - [INTENTIONALLY OMITTED]

Exhibit 2.202 - Series Designation #HonusWagner1910PSA5 (included in Exhibit 2.155, as amended by Exhibit 2.396) (15, 21)

Exhibit 2.203 - Series Designation #Mantle1953Bowman8Basket (included in Exhibit 2.155) (15)

Exhibit 2.204 - Series Designation #Mantle1953Topps8 (included in Exhibit 2.155) (15)

Exhibit 2.205 - [INTENTIONALLY OMITTED]

Exhibit 2.206 - Series Designation #AaronDecadeBasket (included in Exhibit 2.155, as amended by Exhibit 2.396) (15, 21)

Exhibit 2.207 - [INTENTIONALLY OMITTED]

Exhibit 2.208 - [INTENTIONALLY OMITTED]

Exhibit 2.209 - Series Designation #TraeYoungFlawlessGreenBGS9 (included in Exhibit 2.155) (15)

Exhibit 2.210 - Series Designation #MagicBirdDrJ1980PSA9 (included in Exhibit 2.155, as amended by Exhibit 2.396) (15, 21)

Exhibit 2.211 - Series Designation #Brady2000SPXSpectrumBGS9.5 (included in Exhibit 2.155) (15)

Exhibit 2.212 - Series Designation #MPJChampionshipTicket (included in Exhibit 2.155) (15)

Exhibit 2.213 - Series Designation #ErlingHaalandPSA10Basket (included in Exhibit 2.155, as amended by Exhibit 2.381 (15, 19).

Exhibit 2.214 - Amendment No. 11 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (17)

Exhibit 2.215 - Series Designation #JordanFleer86SGC10 (included in Exhibit 2.214) (17)

Exhibit 2.216 - [INTENTIONALLY OMITTED]

Exhibit 2.217 - [INTENTIONALLY OMITTED]

Exhibit 2.218 - Series Designation #YaoDuncanDirkTripleLogoman (included in Exhibit 2.214, as amended by Exhibit 2.396) (17, 21)

Exhibit 2.219 - [INTENTIONALLY OMITTED]

Exhibit 2.220 - Series Designation #JordanLeBronSPXDualForces (included in Exhibit 2.214) (17)

Exhibit 2.221 - [INTENTIONALLY OMITTED]

Exhibit 2.222 - [INTENTIONALLY OMITTED]

Exhibit 2.223 - Series Designation #KobeLeBronJordanMagicQuadAuto (included in Exhibit 2.214) (17)

Exhibit 2.224 - Series Designation #CristianoRonaldoRC1of1 (included in Exhibit 2.214) (17)

Exhibit 2.225 - Series Designation #Serena03NetProPSA10Basket (included in Exhibit 2.214) (17)

Exhibit 2.226 - Series Designation #JustinHerbertHiddenTreasureRPA (included in Exhibit 2.214) (17)

Exhibit 2.227 - [INTENTIONALLY OMITTED]

Exhibit 2.228 - Series Designation #LeBronCredentials (included in Exhibit 2.214, as amended by Exhibit 2.396) (17, 21)

Exhibit 2.229 - Series Designation #LeBronBlackDiamond (included in Exhibit 2.214) (17)

Exhibit 2.230 - Series Designation #MahomesBronzeBasket (included in Exhibit 2.214) (17)

 

30

 

 

Exhibit 2.231 - [INTENTIONALLY OMITTED]

Exhibit 2.232 - [INTENTIONALLY OMITTED]

Exhibit 2.233 - [INTENTIONALLY OMITTED]

Exhibit 2.234 - [INTENTIONALLY OMITTED]

Exhibit 2.235 - [INTENTIONALLY OMITTED]

Exhibit 2.236 - [INTENTIONALLY OMITTED]

Exhibit 2.237 - Series Designation #Mikan48BowmanPSA7 (included in Exhibit 2.214) (17)

Exhibit 2.238 - Series Designation #ZionPrizmsBlueBGS10 (included in Exhibit 2.214) (17)

Exhibit 2.239 - Series Designation #MichaelPorterJrBasket (included in Exhibit 2.214) (17)

Exhibit 2.240 - [INTENTIONALLY OMITTED]

Exhibit 2.241 - Series Designation #TheRockBumbleBeePSA10 (included in Exhibit 2.214) (17)

Exhibit 2.242 - Series Designation #JimmieFoxx1938Bat (included in Exhibit 2.214) (17)

Exhibit 2.243 - [INTENTIONALLY OMITTED]

Exhibit 2.244 - Series Designation #Clemente65-68Bat (included in Exhibit 2.214) (17)

Exhibit 2.245 - Series Designation #SadaharuOhBat (included in Exhibit 2.214) (17)

Exhibit 2.246 - [INTENTIONALLY OMITTED]

Exhibit 2.247 - Series Designation #BabeRuthBowsOutPhoto (included in Exhibit 2.214) (17)

Exhibit 2.248 - [INTENTIONALLY OMITTED]

Exhibit 2.249 - [INTENTIONALLY OMITTED]

Exhibit 2.250 - Series Designation #JordanMagicLeBronTripleAutoJersey (included in Exhibit 2.214) (17)

Exhibit 2.251 - Series Designation #UnitasPSA8 (included in Exhibit 2.214, as amended by Exhibit 2.381 (15, 19).

Exhibit 2.252 - Series Designation #MahomesNT1of1 (included in Exhibit 2.214) (17)

Exhibit 2.253 – Amendment No. 12 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (18)

Exhibit 2.254 - [INTENTIONALLY OMITTED]

Exhibit 2.255 - [INTENTIONALLY OMITTED]

Exhibit 2.256 - Series Designation #TrevorLawrenceLeafBasket (included in Exhibit 2.253, as amended by Exhibit 2.381 (18, 19)

Exhibit 2.257 - [INTENTIONALLY OMITTED]

Exhibit 2.258 - [INTENTIONALLY OMITTED]

Exhibit 2.259 - Series Designation #Ruth1914BaltimoreNewsSGC3 (included in Exhibit 2.253) (18)

Exhibit 2.260 - [INTENTIONALLY OMITTED]

Exhibit 2.261 - [INTENTIONALLY OMITTED]

Exhibit 2.262 - [INTENTIONALLY OMITTED]

Exhibit 2.263 - [INTENTIONALLY OMITTED]

Exhibit 2.264 - Series Designation #48LeafRuthSGC8 (included in Exhibit 2.253) (18)

Exhibit 2.265 - [INTENTIONALLY OMITTED]

Exhibit 2.266 - [INTENTIONALLY OMITTED]

Exhibit 2.267 - [INTENTIONALLY OMITTED]

Exhibit 2.268 - Series Designation #OrangeDominguez (included in Exhibit 2.253) (18)

Exhibit 2.269 - [INTENTIONALLY OMITTED]

Exhibit 2.270 - [INTENTIONALLY OMITTED]

Exhibit 2.271 - Series Designation #JordanExquisite8.5Flashback (included in Exhibit 2.253, as amended by Exhibit 2.396) (18, 21)

Exhibit 2.272 - [INTENTIONALLY OMITTED]

Exhibit 2.273 - [INTENTIONALLY OMITTED]

Exhibit 2.274 - [INTENTIONALLY OMITTED]

Exhibit 2.275 - Series Designation #KareemPointsRecordBall (included in Exhibit 2.253) (18)

Exhibit 2.276 - Series Designation #JackieRobinson1952ToppsPSA8.5 (included in Exhibit 2.253) (18)

Exhibit 2.277 - [INTENTIONALLY OMITTED]

Exhibit 2.278 - [INTENTIONALLY OMITTED]

Exhibit 2.279 - [INTENTIONALLY OMITTED]

Exhibit 2.280 - [INTENTIONALLY OMITTED]

Exhibit 2.281 - [INTENTIONALLY OMITTED]

 

31

 

 

Exhibit 2.282 - [INTENTIONALLY OMITTED]

Exhibit 2.283 - Series Designation #PeytonManningMVPHelmet (included in Exhibit 2.253) (18)

Exhibit 2.284 - Series Designation #ChicagoBullsDynastyHardwood (included in Exhibit 2.253) (18)

Exhibit 2.285 - [INTENTIONALLY OMITTED]

Exhibit 2.286 - [INTENTIONALLY OMITTED]

Exhibit 2.287 - [INTENTIONALLY OMITTED]

Exhibit 2.288 - [INTENTIONALLY OMITTED]

Exhibit 2.289 - [INTENTIONALLY OMITTED]

Exhibit 2.290 - Series Designation #CharlesBarkleySunsJersey (included in Exhibit 2.253) (18)

Exhibit 2.291 - [INTENTIONALLY OMITTED]

Exhibit 2.292 - Series Designation #AlexRodriguez09WSUniform (included in Exhibit 2.253, as amended by Exhibit 2.384) (18, 20)

Exhibit 2.293 - [INTENTIONALLY OMITTED]

Exhibit 2.294 - [INTENTIONALLY OMITTED]

Exhibit 2.295 - Series Designation #KevinDurantHSJersey (included in Exhibit 2.253) (18)

Exhibit 2.296 - [INTENTIONALLY OMITTED]

Exhibit 2.297 - [INTENTIONALLY OMITTED]

Exhibit 2.298 - Series Designation #EmbiidFirst50PointGameJersey (included in Exhibit 2.253) (18)

Exhibit 2.299 - Series Designation #PaulPierce2010ASGJersey (included in Exhibit 2.253) (18)

Exhibit 2.300 - [INTENTIONALLY OMITTED]

Exhibit 2.301 - Series Designation #TimDuncanPMGGreen (included in Exhibit 2.253) (18)

Exhibit 2.303 - Series Designation #ChrisBoshGameWornRaptorsSneakers (included in Exhibit 2.253) (18)

Exhibit 2.304 - [INTENTIONALLY OMITTED]

Exhibit 2.305 - [INTENTIONALLY OMITTED]

Exhibit 2.306 - [INTENTIONALLY OMITTED]

Exhibit 2.307 - [INTENTIONALLY OMITTED]

Exhibit 2.309 - [INTENTIONALLY OMITTED]

Exhibit 2.310 - [INTENTIONALLY OMITTED]

Exhibit 2.311 - Series Designation #KobeFinalSeasonSneakers (included in Exhibit 2.253) (18)

Exhibit 2.312 - [INTENTIONALLY OMITTED]
Exhibit 2.313 - [INTENTIONALLY OMITTED]

Exhibit 2.314 - Series Designation #KobeBryant2001WarmUpJacket (included in Exhibit 2.253) (18)

Exhibit 2.315 - Series Designation #KobeBryantRookieSneakers (included in Exhibit 2.253) (18)

Exhibit 2.316 - Series Designation #KobeBryantRoyalBlueJordanSneakers (included in Exhibit 2.253) (18)

Exhibit 2.317 - [INTENTIONALLY OMITTED]

Exhibit 2.318 - Series Designation #MbappeOrangeChrome9.5 (included in Exhibit 2.253, as amended by Exhibit 2.396) (18, 21)

Exhibit 2.319 - [INTENTIONALLY OMITTED]

Exhibit 2.320 - Series Designation #LeBronMeloBosh2008TripleLogoMan (included in Exhibit 2.253) (18)

Exhibit 2.321 - [INTENTIONALLY OMITTED]

Exhibit 2.322 - [INTENTIONALLY OMITTED]

Exhibit 2.323 - [INTENTIONALLY OMITTED]

Exhibit 2.324 - [INTENTIONALLY OMITTED]

Exhibit 2.325 - Series Designation #KobeBryantFirstWhite#24Jersey (included in Exhibit 2.253) (18)

Exhibit 2.326 - Series Designation #EddiePlankT206PSA4 (included in Exhibit 2.253) (18)

Exhibit 2.327 - Series Designation #Giannis48PointGameSneakers (included in Exhibit 2.253) (18)

Exhibit 2.328 - Series Designation #JackieLeaf3.5 (included in Exhibit 2.253, as amended by Exhibit 2.381 (18, 19)

Exhibit 2.329 - Amendment No. 13 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (19)

Exhibit 2.330 - Series Designation #OscarRobertsonCincinnatiRoyalsJersey (included in Exhibit 2.329) (19)

Exhibit 2.331 - Series Designation #MikeTrout2017Jersey (included in Exhibit 2.329) (19)

Exhibit 2.332 - [INTENTIONALLY OMITTED]

Exhibit 2.333 - [INTENTIONALLY OMITTED]

Exhibit 2.334 - [INTENTIONALLY OMITTED]

 

32

 

 

Exhibit 2.335 - [INTENTIONALLY OMITTED]

Exhibit 2.336 - [INTENTIONALLY OMITTED]

Exhibit 2.337 - [INTENTIONALLY OMITTED]

Exhibit 2.338 - [INTENTIONALLY OMITTED]

Exhibit 2.339 - [INTENTIONALLY OMITTED]

Exhibit 2.340 - [INTENTIONALLY OMITTED] 

Exhibit 2.341 - Series Designation #LeBronRookieShoes (included in Exhibit 2.329, as amended by Exhibit 2.396) (19, 21)

Exhibit 2.342 - [INTENTIONALLY OMITTED]

Exhibit 2.343 - [INTENTIONALLY OMITTED]

Exhibit 2.344 - [INTENTIONALLY OMITTED]

Exhibit 2.345 - [INTENTIONALLY OMITTED]

Exhibit 2.346 - Series Designation #1954BowmanMaysPSA9 (included in Exhibit 2.329) (19)

Exhibit 2.347 - Series Designation #Mays1969ToppsPSA10 (included in Exhibit 2.329) (19)

Exhibit 2.348 - [INTENTIONALLY OMITTED]

Exhibit 2.349 - Series Designation #NolanRyan1968MiltonBradleyPSA9 (included in Exhibit 2.329) (19)

Exhibit 2.350 - [INTENTIONALLY OMITTED]

Exhibit 2.351 - [INTENTIONALLY OMITTED]

Exhibit 2.352 - Series Designation #TraeYoungSneakers43ptGame (included in Exhibit 2.329) (19)

Exhibit 2.353 - [INTENTIONALLY OMITTED]

Exhibit 2.354 - [INTENTIONALLY OMITTED]

Exhibit 2.355 - Series Designation #KobeBlackHistoryMonthFinalSeasonShoes (included in Exhibit 2.329) (19)

Exhibit 2.356 - [INTENTIONALLY OMITTED]

Exhibit 2.357 - [INTENTIONALLY OMITTED]

Exhibit 2.358 - [INTENTIONALLY OMITTED]

Exhibit 2.359 - [INTENTIONALLY OMITTED]

Exhibit 2.360 - [INTENTIONALLY OMITTED]

Exhibit 2.361 - [INTENTIONALLY OMITTED]

Exhibit 2.362 - [INTENTIONALLY OMITTED]

Exhibit 2.363 - [INTENTIONALLY OMITTED]

Exhibit 2.364 - Series Designation #LukaDoncic2021PlayoffsSneakers (included in Exhibit 2.329) (19)

Exhibit 2.365 - Series Designation #1959ToppsBaseballSet (included in Exhibit 2.329) (19)

Exhibit 2.366 - Series Designation #WarrenSpahn1948LeafPSA9 (included in Exhibit 2.329) (19)

Exhibit 2.367 - Series Designation #RoyCampanella1949BowmanPSA9 (included in Exhibit 2.329, as amended by Exhibit 2.396) (19, 21)

Exhibit 2.368 - Series Designation #OttoGraham1950BowmanPSA9 (included in Exhibit 2.329) (19)

Exhibit 2.369 - Series Designation #AlKaline1954ToppsPSA9 (included in Exhibit 2.329) (19)

Exhibit 2.370 - Series Designation #HarmonKillebrew1955ToppsPSA9 (included in Exhibit 2.329) (19)

Exhibit 2.371 - Series Designation #SandyKoufax1956ToppsGrayBackPSA9 (included in Exhibit 2.329) (19)

Exhibit 2.372 - Series Designation #Trout09BowmanRedRefractorBGS9.5 (included in Exhibit 2.329) (19)

Exhibit 2.373 - [INTENTIONALLY OMITTED]

Exhibit 2.374 - [INTENTIONALLY OMITTED]

Exhibit 2.375 - [INTENTIONALLY OMITTED]

Exhibit 2.376 - Series Designation #JackieRobinson1950BowmanPSA9 (included in Exhibit 2.329) (19)

Exhibit 2.377 - [INTENTIONALLY OMITTED]

Exhibit 2.378 - [INTENTIONALLY OMITTED]

Exhibit 2.379 - [INTENTIONALLY OMITTED]

Exhibit 2.380 – Series Designation #LeBronJamesBlockSeries1TopShot (included in Exhibit 2.329, as amended by Exhibit 2.396) (19, 21)

Exhibit 2.381 – Amendment No. 14 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (19)

Exhibit 2.382 - [INTENTIONALLY OMITTED]

Exhibit 2.383 – Series Designation #BobbyOrrBruinsJersey (included in Exhibit 2.381) (19)

Exhibit 2.384 – Amendment No. 15 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (20)

 

33

 

 

Exhibit 2.385 - [INTENTIONALLY OMITTED]

Exhibit 2.386 - Series Designation #CarltonFiskWavesItFairBall (included in Exhibit 2.384) (20)

Exhibit 2.387 - Series Designation #Kraken6Collection (included in Exhibit 2.384) (20)

Exhibit 2.388 - [INTENTIONALLY OMITTED]

Exhibit 2.389 - Series Designation #WiltChamberlain1961FleerRCPSA9 (included in Exhibit 2.384) (20)

Exhibit 2.390 - Series Designation #Griffey89UpperDeckSGCGold (included in Exhibit 2.384) (20)

Exhibit 2.391 - Series Designation #LukaDoncicGURookieSneakers (included in Exhibit 2.384) (20)

Exhibit 2.392 - Series Designation #Ronaldo2002PaniniFutebolStickersPSA10 (included in Exhibit 2.384) (20)

Exhibit 2.393 - Series Designation #Ronaldo2003PaniniMegaCraquesPSA10 (included in Exhibit 2.384) (20)

Exhibit 2.394 - Series Designation #BradyDebutTicket (included in Exhibit 2.384) (20)

Exhibit 2.395 - Series Designation #MLBAllStarGameTicketRunCollection (included in Exhibit 2.384) (20)

Exhibit 2.396 – Amendment No. 16 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (21)

Exhibit 2.397 - Series Designation #NadalNetProGlossy (included in Exhibit 2.396) (21)

Exhibit 2.398 - [INTENTIONALLY OMITTED]

Exhibit 2.399 - [INTENTIONALLY OMITTED]

Exhibit 2.400 - Series Designation #MantleDebutStub (included in Exhibit 2.396) (21)

Exhibit 2.401 - Series Designation #HamiltonChromeOrangeSapphire (included in Exhibit 2.396) (21)

Exhibit 2.402 - Series Designation #TigerWoodsDebutTicket (included in Exhibit 2.396) (21)

Exhibit 2.403 - Series Designation #Tiger1stEventStub (included in Exhibit 2.396) (21)

Exhibit 2.404 - Series Designation #CrosbyWinterClassicSkates (included in Exhibit 2.396) (21)

Exhibit 2.405 - Series Designation #RipkenRookieJersey&CardBasket (included in Exhibit 2.396) (21)

Exhibit 2.406 - Series Designation #SotoOrangeBGS9.5 (included in Exhibit 2.396) (21)

Exhibit 2.407 - [INTENTIONALLY OMITTED]

Exhibit 2.408 - Series Designation #BellingerOrangeBGS9.5 (included in Exhibit 2.396) (21)

Exhibit 2.409 - Series Designation #PhilMickelsonSPAuthPSA10Basket (included in Exhibit 2.396) (21)

Exhibit 2.410 - Series Designation #Ovechkin2006CapitalsJersey (included in Exhibit 2.396) (21)

Exhibit 2.411 - Series Designation #Brady01TicketBooklet (included in Exhibit 2.396) (21)

Exhibit 2.412 - [INTENTIONALLY OMITTED]

Exhibit 2.413 - Series Designation #1933GoudeyGehrigSGC8 (included in Exhibit 2.396) (21)

Exhibit 2.414 - [INTENTIONALLY OMITTED]

Exhibit 2.415 - Series Designation #OPCLemiuex9.5 (included in Exhibit 2.396) (21)

Exhibit 2.416 - Series Designation #49BowmanJackieAuto (included in Exhibit 2.396) (21)

Exhibit 2.417 - Series Designation #OvechkinTheCupBGSGemMint9.5 (included in Exhibit 2.396) (21)

Exhibit 2.418 - Series Designation #MichaelJordanPortfolio (included in Exhibit 2.396) (21)

Exhibit 2.419 - Series Designation #StephenCurryPortfolio (included in Exhibit 2.396) (21)

Exhibit 2.420 - Series Designation #GeorgeVezina1911C55PSA7 (included in Exhibit 2.396) (21)

Exhibit 2.421 - Series Designation #MarvelPMGBlueSet (included in Exhibit 2.396) (21)

Exhibit 2.422 - Series Designation #MarvelPMGRedSet (included in Exhibit 2.396) (21)

Exhibit 2.423 - Series Designation #MarvelPMGBronzeSet (included in Exhibit 2.396) (21)

Exhibit 2.424 - Series Designation #MarvelPMGGreenSet (included in Exhibit 2.396) (21)

Exhibit 2.425 - [INTENTIONALLY OMITTED]

Exhibit 2.426 - Series Designation #CurryGoldToppsPSA10 (included in Exhibit 2.396) (21)

Exhibit 2.427 - [INTENTIONALLY OMITTED]

Exhibit 2.428 - [INTENTIONALLY OMITTED]

Exhibit 2.429 - Series Designation #CassiusClaySonyListonUPIType1 (included in Exhibit 2.396) (21)

Exhibit 2.430 - [INTENTIONALLY OMITTED]

Exhibit 2.431 - Series Designation #BoJackson1986RoyalsJersey (included in Exhibit 2.396) (21)

Exhibit 2.432 - Series Designation #ZedRunLookingAlive (included in Exhibit 2.396) (21)

Exhibit 2.433 - [INTENTIONALLY OMITTED]

Exhibit 2.434 - [INTENTIONALLY OMITTED]

Exhibit 2.435 - [INTENTIONALLY OMITTED]

Exhibit 2.436 - [INTENTIONALLY OMITTED]

Exhibit 2.437 - [INTENTIONALLY OMITTED]

Exhibit 2.438 - [INTENTIONALLY OMITTED]

 

34

 

 

Exhibit 2.439 - [INTENTIONALLY OMITTED]

Exhibit 2.440 - [INTENTIONALLY OMITTED]

Exhibit 2.441 - [INTENTIONALLY OMITTED]

Exhibit 2.442 - [INTENTIONALLY OMITTED]

Exhibit 2.443 - [INTENTIONALLY OMITTED]

Exhibit 2.444 - [INTENTIONALLY OMITTED]

Exhibit 2.445 - Series Designation #Pele1958AmericanaPSA3 (included in Exhibit 2.396) (21)

Exhibit 2.446 - [INTENTIONALLY OMITTED]

Exhibit 2.447 - [INTENTIONALLY OMITTED]

Exhibit 2.448 - Series Designation #1980ToppsBasketballWax (included in Exhibit 2.396) (21)

Exhibit 2.449 - Series Designation #96SkyboxE-X2000Wax (included in Exhibit 2.396) (21)

Exhibit 2.450 - Series Designation #LeBronWadeMeloCrystalBGS9.5 (included in Exhibit 2.396) (21)

Exhibit 2.451 - Series Designation #Eruzione1980MiracleOnIceGoldJersey (included in Exhibit 2.396) (21)

Exhibit 2.452 - Series Designation #GretzkySGC9 (included in Exhibit 2.396) (21)

Exhibit 2.453 - Series Designation #Mantle51BowmanSGC7 (included in Exhibit 2.396) (21)

Exhibit 2.454 – Amendment No. 17 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC (22)

Exhibit 2.455 - Series Designation #GEHRIG1933GOUDEYSGC9 (included in Exhibit 2.454) (22)

Exhibit 2.456 - Series Designation #DURANT07-08EXQUISITELIMITEDLOGOSBGS9.5 (included in Exhibit 2.454) (22)

Exhibit 2.457 - Series Designation #PELE58-59TUPINAMBAPSA7 (included in Exhibit 2.454) (22)

Exhibit 2.458 - Series Designation #GRETZKY1981SPORTSILLUSTRATEDCOVERCGC9.4 (included in Exhibit 2.454) (22)

Exhibit 2.459 - Series Designation #HAMILTONREDSAPPHIRE (included in Exhibit 2.454) (22)

Exhibit 2.460 - Series Designation #2002FINESTLEBRON (included in Exhibit 2.454) (22)

Exhibit 2.461 - Series Designation #2000BRADYDEBUT (included in Exhibit 2.454) (22)

Exhibit 2.462 - Series Designation #MICKEYMANTLE1952TOPPSTHEREISONLYONEPAINTING (included in Exhibit 2.454) (22)

Exhibit 2.463 - Series Designation #LEBRONLAKERSJERSEY 6 (included in Exhibit 2.454) (22)

Exhibit 2.464 - Series Designation #84JORDANRCJERSEY (included in Exhibit 2.454) (22)

Exhibit 2.465 - Series Designation #DSAJ1SNEAKERS (included in Exhibit 2.454) (22)

Exhibit 2.466 - Series Designation #TATUMFLAWLESSGOLDBGS9.5 (included in Exhibit 2.454) (22)

Exhibit 2.467 - Series Designation #GRETZKYUDSHIELD (included in Exhibit 2.454) (22)

Exhibit 2.468 - Series Designation #MAHOMESBRONZESTARSBASKET10 (included in Exhibit 2.454) (22)

Exhibit 2.469 - Series Designation #SERENANETPROAUTO (included in Exhibit 2.454) (22)

Exhibit 2.470 - Series Designation #DURANTKOBELOGOMAN (included in Exhibit 2.454) (22)

Exhibit 2.471 - Series Designation #MCDAVIDGREENPMG (included in Exhibit 2.454) (22)

Exhibit 2.472 - Series Designation #NOLANRYAN1968TOPPSPSA8.5 (included in Exhibit 2.454) (22)

Exhibit 2.473 - Series Designation #SINGLE ASSET 2022_50K_#1 through #20 (included in Exhibit 2.454) (22)

Exhibit 2.474 - Series Designation #SINGLE ASSET 2022_100K_#1 through #20 (included in Exhibit 2.454) (22)

Exhibit 2.475 - Series Designation #SINGLE ASSET 2022_250K_#1 through #10 (included in Exhibit 2.454) (22)

Exhibit 2.476 - Series Designation #SINGLE ASSET 2022_500K_#1 through #7 (included in Exhibit 2.454) (22)

Exhibit 2.477 - Series Designation #SINGLE ASSET 2022_1M_#1 through #5 (included in Exhibit 2.454) (22)

Exhibit 2.478 - Series Designation #CURATED PORFOLIO 2022_1.5M_#1 (included in Exhibit 2.454) (22)

Exhibit 2.479 - Series Designation #CURATED PORFOLIO 2022_2M_#1 (included in Exhibit 2.454) (22)

Exhibit 2.480 - Series Designation #CURATED PORFOLIO 2022_3M_#1 (included in Exhibit 2.454) (22)

Exhibit 2.481 - Series Designation #CURATED PORFOLIO 2022_5M_#1 (included in Exhibit 2.454) (22)

Exhibit 3 – Instruments defining the rights of securities holder (see Exhibits 2.12.2, 2.8, 2.9, 2.12, 2.16, 2.13, 2.39, 2.49, 2.62, 2.95, 2.155, 2.214, 2.253, 2.329, 2.381, 2.384, 2.396 and 2.454)

Exhibit 4 – Form of Subscription Agreement (5)

Exhibit 6.1 – Consignment Agreement for Series Assets (3)

 

35

 

 

Exhibit 6.2 – Asset Management Agreement #RUTHGEHRIGBALL(2)

Exhibit 6.3 – [INTENTIONALLY OMITTED]

Exhibit 6.4 – Asset Management Agreement #LEBRONROOKIE (2)

Exhibit 6.5 – Asset Management Agreement #KAWHIBASKET (2)

Exhibit 6.6 – [INTENTIONALLY OMITTED]

Exhibit 6.7 – [INTENTIONALLY OMITTED]

Exhibit 6.8 – Consignment Agreement #JORDANPSA10 (6)

Exhibit 6.9 – Asset Management Agreement #JORDANPSA10 (6)

Exhibit 6.10 – Consignment Agreement #COBBMINTE98 (11) †

Exhibit 6.11 – Asset Management Agreement #COBBMINTE98 (6)

Exhibit 6.12 – Amendment to Consignment Agreement for Series Assets (7)

Exhibit 6.13 – Consignment Agreement for Series #KAWHIBASKET (7)

Exhibit 6.14 – Consignment Agreement #MAHOMESROOKIE (7)

Exhibit 6.15 – [INTENTIONALLY OMITTED]

Exhibit 6.16 – Asset Management Agreement #MAHOMESROOKIE (7)

Exhibit 6.17 – Consignment Agreement #MAGICBIRDDRJ (7) †

Exhibit 6.18 – Asset Management Agreement #MAGICBIRDDRJ (7)

Exhibit 6.19 – Consignment Agreement for #JackieRobinsonAutoBat and #AliWBCBelt, #ChamberlainHSUNIFORM (10)

Exhibit 6.20 – Consignment Agreement for #JORDANROOKIEJERSEY AND #UNITAS1965JERSEY (11)

Exhibit 6.21 – Asset Management Agreement for #JackieRobinsonAutoBat (9)

Exhibit 6.22 – Asset Management Agreement for #Unitas1965Jersey (9)

Exhibit 6.23 – Asset Management Agreement for #AliWBCBelt (9)

Exhibit 6.24 – Asset Management Agreement for #ChamberlainHSUNIFORM (9)

Exhibit 6.25 [INTENTIONALLY OMITTED]

Exhibit 6.26 – Consignment Agreement for #MOOKIEBETTSGLOVE (11)†

Exhibit 6.27 – Consignment Agreement for #LEBRONBLACKREFRACTOR (11) †

Exhibit 6.28 – Asset Management Agreement for #TroutGlove (9)

Exhibit 6.29 – Asset Management Agreement for #MookieBettsGlove (9)

Exhibit 6.30 – Asset Management Agreement for #LeBronBlackRefractor (9)

Exhibit 6.31[INTENTIONALLY OMITTED]

Exhibit 6.32 – [INTENTIONALLY OMITTED]

Exhibit 6.33 – Consignment Agreement for #BRADYROOKIE (8)

Exhibit 6.34 [INTENTIONALLY OMITTED]

Exhibit 6.35 – Asset Management Agreement for #BradyRookie (9)

Exhibit 6.36 – Consignment Agreement for #GiannisRPA (10)

Exhibit 6.37 – Asset Management Agreement for #GiannisRPA (9)

Exhibit 6.38 – Consignment Agreement for #1986WAX (8) †

Exhibit 6.39 –Asset Management Agreement for #1986WAX (9)

Exhibit 6.40[INTENTIONALLY OMITTED]

Exhibit 6.41 – [INTENTIONALLY OMITTED]

Exhibit 6.42 – Consignment Agreement for #GRETZKYOPEECHEE1979 (10)

Exhibit 6.43 – Asset Management Agreement for #GretzkyOpeechee1979 (9)

Exhibit 6.44 – Consignment Agreement for #ZIONRPABGS9 (8)

Exhibit 6.45 – Asset Management Agreement for #ZionRPABGS9 (9)

Exhibit 6.46 – Consignment Agreement for #GretzkyOpeechee1979, #banks1954psa9, #mantle1952bowmanpsa8, #koufax1955psa8.5 and #Durantchromerefractorpsa10 (10)

Exhibit 6.47 – Asset Management Agreement for #banks1954psa9 (9)

Exhibit 6.48 – Asset Management Agreement for #mantle1952bowmanpsa8 (9)

Exhibit 6.49 – Asset Management Agreement for #koufax1955psa8.5 (9)

Exhibit 6.50 – Asset Management Agreement for #durantchromerefractorpsa10 (9)

Exhibit 6.51[INTENTIONALLY OMITTED]

Exhibit 6.52 – [INTENTIONALLY OMITTED]

Exhibit 6.53 – Amendment No. 1 to Consignment Agreement for #BRADYROOKIE (10)

 

36

 

 

Exhibit 6.54 – Consignment Agreement for #MANTLE1952TOPPSPSA8 (11) † 

Exhibit 6.55 – Asset Management Agreement for #Mantle1952ToppsPSA8 (9)

Exhibit 6.56 – [INTENTIONALLY OMITTED]

Exhibit 6.57 – [INTENTIONALLY OMITTED]

Exhibit 6.58 – Asset Management Agreement for #JordanRookieJersey (9)

Exhibit 6.59 – Consignment Agreement for #TigerPutter (11) †

Exhibit 6.60 – Asset Management Agreement for #TigerPutter (9)

Exhibit 6.61[INTENTIONALLY OMITTED]

Exhibit 6.62 – [INTENTIONALLY OMITTED]

Exhibit 6.63 – Consignment Agreement for #MAHOMESEMERALDRPABGS9 and #18-19BASKETBALLGROWTHBASKET (11)

Exhibit 6.64 – Asset Management Agreement for #MahomesEmeraldRPABGS9 (9)

Exhibit 6.65 – Asset Management Agreement for #18-19BasketballGrowthBasket (9)

Exhibit 6.66 – Consignment Agreement for #EMMITTSMITHMVPBASKET and #EMMITTSMITH10KJERSEY (11) † 

Exhibit 6.67 – Asset Management Agreement for #EmmittSmithMVPBasket (9)

Exhibit 6.68 – Asset Management Agreement for #EmmittSmith10kJersey (9)

Exhibit 6.69 – Consignment Agreement for #LeBronUltimate (14) ††

Exhibit 6.70Asset Management Agreement for #LeBronUltimate (9)

Exhibit 6.71 – Consignment Agreement for #TatisBowmanBlackLabel (14) ††

Exhibit 6.72Asset Management Agreement for #TatisBowmanBlackLabel (9)

Exhibit 6.73 – Consignment Agreement for #GIANNISGOLDIMMACULATE (12)†

Exhibit 6.74 – Asset Management Agreement for #GiannisGoldImmaculate (9)

Exhibit 6.75 Consignment Agreement for #TigerSIForKids (12) †

Exhibit 6.76 Asset Management Agreement for #TigerSIForKids (9)

Exhibit 6.77 – Consignment Agreement for #ANDRETHEGIANT, #MARINOMANNINGFAVREJERSEYS, (12)

Exhibit 6.78 – Asset Management Agreement for #ANDRETHEGIANT (9)

Exhibit 6.79Asset Management Agreement for #MarinoManningFavreJerseys (9)

Exhibit 6.80 – [INTENTIONALLY OMITTED]

Exhibit 6.81[INTENTIONALLY OMITTED]

Exhibit 6.82 – Consignment Agreement for #2000PlayoffContendersWax (12) †

Exhibit 6.83 – Asset Management Agreement for #2000PlayoffContendersWax (9)

Exhibit 6.84 – Consignment Agreement for #TEDWILLIAMS1939PLAYBALL (12) 

Exhibit 6.85 – Asset Management Agreement for #TEDWILLIAMS1939PLAYBALL (9)

Exhibit 6.86 – Consignment Agreement for #TATUMFLAWLESS10 (12) †

Exhibit 6.87 – Asset Management Agreement for #TATUMFLAWLESS10 (9)

Exhibit 6.88 – Consignment Agreement for #LEBRONEMBLEMSOFENDORSEMENT (12) †

Exhibit 6.89 – Asset Management Agreement for # LEBRONEMBLEMSOFENDORSEMENT (9)

Exhibit 6.90 – [INTENTIONALLY OMITTED]

Exhibit 6.91 – [INTENTIONALLY OMITTED]

Exhibit 6.92 – [INTENTIONALLY OMITTED]

Exhibit 6.93 – [INTENTIONALLY OMITTED]

Exhibit 6.94 – Consignment Agreement for #DoncicBluePSA10 (13) †

Exhibit 6.95 – Asset Management Agreement for #DoncicBluePSA10 (9)

Exhibit 6.96 – Consignment Agreement for #Mays1960PSA9; #FrankRobinson1957PSA9Basket; #Aaron1954PSA8.5; #Mays1959PSA9Basket; #YastrzemskiRC9Basket; #MANTLE1960PSA9 and #MONTANARCPSA10 (13) †

Exhibit 6.97 – Asset Management Agreement for #Mays1960PSA9 (9)

Exhibit 6.98 – Asset Management Agreement for #Clemente1955PSA8 (9)

Exhibit 6.99[INTENTIONALLY OMITTED]

Exhibit 6.100 – Asset Management Agreement for #ClementeWhite&GrayBasket (9)

Exhibit 6.101 – Second Consignment Agreement for #FrankRobinson1957PSA9Basket and #Mays1959PSA9Basket (13)

Exhibit 6.102 – Asset Management Agreement for #FrankRobinson1957PSA9Basket (9)

Exhibit 6.103 – Asset Management Agreement for #JeterFoilRCBasketBGS9.5 (9)

 

37

 

 

Exhibit 6.104 – Asset Management Agreement for #Aaron1954PSA8.5 (9)

Exhibit 6.105 – Asset Management Agreement for #Mays1959PSA9Basket (9)

Exhibit 6.106 – Asset Management Agreement for #YastrzemskiRC9Basket (9)

Exhibit 6.107 – Asset Management Agreement for #Koufax55PSA9 (9)

Exhibit 6.108 – Asset Management Agreement for #MAYS1952PSA8 (9)

Exhibit 6.109 – Asset Management Agreement for #MANTLE1960PSA9 (9)

Exhibit 6.110 – Consignment Agreement for #BradyPlayoffContendersBasket (13)

Exhibit 6.111 – Asset Management Agreement for #BradyPlayoffContendersBasket (9)

Exhibit 6.112 – Consignment Agreement for #DWadeUltimate (13) †

Exhibit 6.113 – Asset Management Agreement for #DWadeUltimate (9)

Exhibit 6.114 – Consignment Agreement for #1964KoufaxJersey, and #HallOfFameBaseball (13)

Exhibit 6.115 – Asset Management Agreement for #1964KoufaxJersey (9)

Exhibit 6.116 – [INTENTIONALLY OMITTED]

Exhibit 6.117 – Asset Management Agreement for #HallOfFameBaseball (9)

Exhibit 6.118 – Consignment Agreement for #GleyberTorresOrange9.5 (13) †

Exhibit 6.119 – Asset Management Agreement for #BettsGoldRefractorBAsket (9)

Exhibit 6.120 – Asset Management Agreement for #GleyberTorresOrange9.5 (9)

Exhibit 6.121 – Consignment Agreement for #AcunaGold9.5 (13)

Exhibit 6.122 – Asset Management Agreement for #AcunaGold9.5 (9)

Exhibit 6.123 – [INTENTIONALLY OMITTED]

Exhibit 6.124 – [INTENTIONALLY OMITTED]

Exhibit 6.125 – Consignment Agreement for #1969ToppsBasketballSet (13) †

Exhibit 6.126 – Asset Management Agreement for #1969ToppsBasketballSet (9)

Exhibit 6.127 – Consignment Agreement for #CobbVintageT206Photo and #Mays1951Photo (13) †

Exhibit 6.128 – Asset Management Agreement for #CobbVintageT206Photo (9)

Exhibit 6.129 – Asset Management Agreement for #Mays1951Photo (9)

Exhibit 6.130 – Consignment Agreement for #TraeYoungFlawlessBGS9 (13) †

Exhibit 6.131[INTENTIONALLY OMITTED]

Exhibit 6.132 – Asset Management Agreement for #TraeYoungFlawlessBGS9 (9)

Exhibit 6.133 – Asset Management Agreement for #MONTANARCPSA10 (9)

Exhibit 6.134 – Consignment Agreement for #TigerSPAuthenticBGS9.5 (13) †

Exhibit 6.135 – Asset Management Agreement for #TigerSPAuthenticBGS9.5 (9)

Exhibit 6.136 – Consignment Agreement for #Mantle1956PSA8Basket (13)

Exhibit 6.137 – Asset Management Agreement for #Mantle1956PSA8Basket (9)

Exhibit 6.138 – Consignment Agreement for # MagicBirdDrJPSA8Basket (13)

Exhibit 6.139 – Asset Management Agreement for # MagicBirdDrJPSA8Basket (9)

Exhibit 6.140 – Consignment Agreement for #Clemente1955PSA8; #ClementeWhite&GrayBasket; #JeterFOILBasket9.5; #KOUFAX1955PSA9; #Mays1952ToppsPSA8; #RickeyHendersonRCPSA10; #Mantle52ToppsPSA7; #TysonRCBGS9Basket; Elway1984RookieCardPSA10Basket; #Mays1951Bowman7; #OzzieSmithRCBGS9.5; #Mantle1968PSA9Basket; #GaryCarter1975PSA10Basket; #Mantle1957ToppsPSA8.5; #MessiMegacracks#71PSA9; #Mays1956GrayPSA9; and #Mantle1964Topps9. (14) ††

Exhibit 6.141 – Asset Management Agreement for #RickeyHendersonRCPSA10 (9)

Exhibit 6.142 – Consignment Agreement for #MikanRCPhoto(14)††

Exhibit 6.143 – Asset Management Agreement for #MikanRCPhoto (9)

Exhibit 6.144 – [INTENTIONALLY OMITTED]

Exhibit 6.145 – [INTENTIONALLY OMITTED]

Exhibit 6.146 – [INTENTIONALLY OMITTED]

Exhibit 6.147 – [INTENTIONALLY OMITTED]

Exhibit 6.148 – Consignment Agreement for #CrosbyTheCupBasket, #OvechckinTheCupBGS8.5 and #Jordan07ExquisiteBGS8 (14) ††

Exhibit 6.149 – Asset Management Agreement for #CrosbyTheCupBasket (9)

Exhibit 6.150 – Asset Management Agreement for #OvechckinTheCupBGS8.5 (9)

 

38

 

 

Exhibit 6.151 – Asset Management Agreement for #Jordan07ExquisiteBGS8 (9)

Exhibit 6.152 – Consignment Agreement for # CurryRPABGS9.5 (14) ††

Exhibit 6.153 – Asset Management Agreement for #CurryRPABGS9.5 (9)

Exhibit 6.154 – Consignment Agreement for # JordanSignedProfessionalBat (14) ††

Exhibit 6.155 – Asset Management Agreement for #JordanSignedProfessionalBat (9)

Exhibit 6.156 – Consignment Agreement for # DiMaggio1933Bat (14) ††

Exhibit 6.157 – Asset Management Agreement for #DiMaggio1933Bat (9)

Exhibit 6.158 – [INTENTIONALLY OMITTED]

Exhibit 6.159 – [INTENTIONALLY OMITTED]

Exhibit 6.160 – Consignment Agreement for # Andre&HulkWrestlingBasket (14) ††

Exhibit 6.161 – Asset Management Agreement for #Andre&HulkWrestlingBasket (9)

Exhibit 6.162 – [INTENTIONALLY OMITTED]

Exhibit 6.163 – [INTENTIONALLY OMITTED]

Exhibit 6.164 – Consignment Agreement for # MagicBirdLogoMan (14) ††

Exhibit 6.165 – Asset Management Agreement for # MagicBirdLogoMan (9)

Exhibit 6.166 – Consignment Agreement for # MessiRookieBasket (14) ††

Exhibit 6.167 – Asset Management Agreement for # MessiRookieBasket (9)

Exhibit 6.168 – Consignment Agreement for # ChamberlainPhilaJersey59-60 (14) ††

Exhibit 6.169 – Asset Management Agreement for # ChamberlainPhilaJersey59-60 (9)

Exhibit 6.170 – Consignment Agreement for # LeBronMeloWadeTrioRC (14) ††

Exhibit 6.171 – Asset Management Agreement for # LeBronMeloWadeTrioRC (9)

Exhibit 6.172 – Consignment Agreement for # Mantle54BowmanBasket (14)

Exhibit 6.173 – Asset Management Agreement for # Mantle54BowmanBasket (9)

Exhibit 6.174 – Consignment Agreement for # BettsBlueRefractorBasket and #bettsblue refractor (14) ††

Exhibit 6.175 – Asset Management Agreement for # BettsBlueRefractorBasket (9)

Exhibit 6.176 – Consignment Agreement for Ruth33GoudeySGC8 and (14) ††

Exhibit 6.177 – [INTENTIONALLY OMITTED]

Exhibit 6.178 – Asset Management Agreement for # Ruth33GoudeySGC8 (9)

Exhibit 6.179 – [INTENTIONALLY OMITTED]

Exhibit 6.180 – [INTENTIONALLY OMITTED]

Exhibit 6.181 – [INTENTIONALLY OMITTED]

Exhibit 6.182 – [INTENTIONALLY OMITTED]

Exhibit 6.183 – Consignment Agreement for # KobeReebokIversonRetros (14) ††

Exhibit 6.184 – Asset Management Agreement for # KobeReebokIversonRetros (9)

Exhibit 6.185 – Consignment Agreement for DeversSuperfractor and JoshAllenGoldBGS9.5 (14) ††

Exhibit 6.186 – [INTENTIONALLY OMITTED]

Exhibit 6.187 – Asset Management Agreement for # DeversSuperfractor (9)

Exhibit 6.188 – Asset Management Agreement for # JoshAllenGoldBGS9.5 (9)

Exhibit 6.189 - Asset Management Agreement for #Mantle52ToppsPSA7 (9)

Exhibit 6.190 - Asset Management Agreement for #MayweatherRCPSA10 (9)

Exhibit 6.191 - Asset Management Agreement for #LeBronMeloDualLogoman (9) 

Exhibit 6.192 - Asset Management Agreement for #TysonRCBGS9Basket (9)

Exhibit 6.193 - Asset Management Agreement for #Elway1984RookieCardPSA10Basket (9)

Exhibit 6.194 - Asset Management Agreement for #Marino1984RookieCardBGS10Basket (9)

Exhibit 6.195 - Asset Management Agreement for #Mays1951Bowman7 (9)

Exhibit 6.196 - Asset Management Agreement for #OzzieSmithRCBGS9.5 (9)

Exhibit 6.197 - Asset Management Agreement for #PaulMolitor1978ToppsPSA10 (9)

Exhibit 6.198 - Asset Management Agreement for #Mantle1968PSA9Basket (9)

Exhibit 6.199 - Asset Management Agreement for #GaryCarter1975PSA10Basket (9)

Exhibit 6.200 - Asset Management Agreement for #Mantle1966ToppsPSA9Basket (9)

Exhibit 6.201 - Asset Management Agreement for #Mantle1957ToppsPSA8.5 (9)

Exhibit 6.202 - Asset Management Agreement for #Maris58ToppsPSA9 (9)

Exhibit 6.203 - [INTENTIONALLY OMITTED]

Exhibit 6.204 - Asset Management Agreement for #MessiMegacracks#71PSA9 (9)

 

39

 

 

Exhibit 6.205 - Asset Management Agreement for #JackieRobinson53Topps8 (9)

Exhibit 6.206 - Asset Management Agreement for #Mays1956GrayPSA9 (9)

Exhibit 6.207 - Asset Management Agreement for #Mantle1965Topps9 (9)

Exhibit 6.208 - Asset Management Agreement for #Mantle1967Topps9 (9)

Exhibit 6.209 - Asset Management Agreement for #Mantle1964Topps9 (9)

Exhibit 6.210 - Asset Management Agreement for #Mantle1960Topps9 (9)

Exhibit 6.211 - Asset Management Agreement for #Mantle1969Topps9 (9) 

Exhibit 6.212 – Consignment Agreement for #JackieRobinson48Leaf7 (14) ††

Exhibit 6.213 – Consignment Agreement for #SeagerOrangeRefractorBasket (14) ††

Exhibit 6.214 – Asset Management Agreement for #SeagerOrangeRefractorBasket (9)

Exhibit 6.215 – Consignment Agreement for #MahomesNT8.5 (14) ††

Exhibit 6.216 – Asset Management Agreement for #MahomesNT8.5 (9)

Exhibit 6.217 – [INTENTIONALLY OMITTED]

Exhibit 6.218 – [INTENTIONALLY OMITTED]

Exhibit 6.219 – Consignment Agreement for #LukaRookieJersey (14) ††

Exhibit 6.220 - Asset Management Agreement for #LukaRookieJersey (9)

Exhibit 6.221 – [INTENTIONALLY OMITTED]

Exhibit 6.222 - [INTENTIONALLY OMITTED]

Exhibit 6.223 – Consignment Agreement for #MahomesImmaculate1of1 (14) ††

Exhibit 6.224 - Asset Management Agreement for #MahomesImmaculate1of1 (9)

Exhibit 6.225 – Consignment Agreement for #JordanLeBronSignoftheTimes (14) ††

Exhibit 6.226 - Asset Management Agreement for #JordanLeBronSignoftheTimes (9)

Exhibit 6.227 – Consignment Agreement for #LeBronMeloDualLogoman (14) ††

Exhibit 6.228 – Consignment Agreement for #BETTSGOLDREFRACTORBASKET (14) ††

Exhibit 6.229 - Consignment Agreement for #TroutGlove (15)

Exhibit 6.230 - Consignment Agreement for # #Mantle1963PSA9, #Mantle1953Bowman8Basket, #Mantle1953Topps8, #Mantle1960Topps9 (15)

Exhibit 6.231 - Consignment Agreement for #JokicRefractor1of1 (15)

Exhibit 6.232 - [INTENTIONALLY OMITTED]

Exhibit 6.233 - Consignment Agreement for #Gretzky1979Topps9 (19) ††

Exhibit 6.234 - [INTENTIONALLY OMITTED]

Exhibit 6.235 - Consignment Agreement for #LukaWhiteSparkle (15)

Exhibit 6.236 - Consignment Agreement for #JordanLeBronMagicTripleSigs, (15)

Exhibit 6.237 - Consignment Agreement for #LouGehrigRCPhoto (15)

Exhibit 6.238 - Consignment Agreement for #DonovanMitchellNT9.5 (15)

Exhibit 6.239 - Consignment Agreement for #ShoelessJoeJackson1915PSA8,. (20) ††

Exhibit 6.240 - Consignment Agreement for #AliRookieCardBVG8 (15)

Exhibit 6.241 - [INTENTIONALLY OMITTED]

Exhibit 6.242 - Consignment Agreement for #KoufaxPSA8 (Incorporated by reference to the Company’s Current Report on Form U-1 dated and filed with the Commission on January 31, 2022)

Exhibit 6.243 - [INTENTIONALLY OMITTED]

Exhibit 6.244 - Consignment Agreement for #ShaqRCPSA10Basket (19)

Exhibit 6.245 - [INTENTIONALLY OMITTED]

Exhibit 6.246 - Consignment Agreement for #SatchelPaige48LeafSGC30, #1909E95SGCSet, #NegroLeagueLegendaryCutsBasket (15)

Exhibit 6.247 - Consignment Agreement for #AcunaBowman10Basket (15)

Exhibit 6.248 - [INTENTIONALLY OMITTED]

Exhibit 6.249 - Consignment Agreement for #03ExquisiteBox (15)

Exhibit 6.250 - [INTENTIONALLY OMITTED]

Exhibit 6.251 - Consignment Agreement for #NTBBallWaxBundle (15)

Exhibit 6.252 - Consignment Agreement for #BradyChampionshipTicket, #LBJExquisite, #03ToppsChromeWax, #BradyBowman10, (15)

Exhibit 6.253 - [INTENTIONALLY OMITTED]

Exhibit 6.254 - Consignment Agreement for #TroutFinestSuperfractor (15)

Exhibit 6.255 - [INTENTIONALLY OMITTED]

Exhibit 6.256 - Consignment Agreement for #LBJKobeToppsBasket (21) ††

 

40

 

 

Exhibit 6.257 - Consignment Agreement for #TraeYoungFlawlessGreenBGS9 (15)

Exhibit 6.258 - Consignment Agreement for #Brady2000SPXSpectrumBGS9.5 (15)

Exhibit 6.259 - Consignment Agreement for #MPJChampionshipTicket (15)

Exhibit 6.260 - Consignment Agreement for #ErlingHaalandPSA10Basket and #TrevorLawrenceLeafBasket (19) ††

Exhibit 6.261 – Asset Management Agreement for Series 2.156 through 2.213 added by Amendment No. 10 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC filed as Exhibit 2.155 (15)

Exhibit 6.262 - Consignment Agreement for #JordanFleer86SGC10 (17) ††

Exhibit 6.263 - [INTENTIONALLY OMITTED]

Exhibit 6.264 - [INTENTIONALLY OMITTED]

Exhibit 6.265 - [INTENTIONALLY OMITTED]

Exhibit 6.266 - Consignment Agreement for #KobeLeBronJordanMagicQuadAuto, #CristianoRonaldoRC1of1 (17) ††

Exhibit 6.267 - Consignment Agreement for #Serena03NetProPSA10Basket (17)

Exhibit 6.268 - Consignment Agreement for #JustinHerbertHiddenTreasureRPA (17) ††

Exhibit 6.269 - [INTENTIONALLY OMITTED]

Exhibit 6.270 - Consignment Agreement for #LeBronBlackDiamond (17) ††

Exhibit 6.271 - Consignment Agreement for #MahomesBronzeBasket (17) ††

Exhibit 6.272 - [INTENTIONALLY OMITTED]

Exhibit 6.273 - [INTENTIONALLY OMITTED]

Exhibit 6.274 - [INTENTIONALLY OMITTED]

Exhibit 6.275 - [INTENTIONALLY OMITTED]

Exhibit 6.276 - Consignment Agreement for #Mikan48BowmanPSA7 (17) ††

Exhibit 6.277 - Consignment Agreement for #ZionPrizmsBlueBGS10, #MichaelPorterJrBasket (17) ††

Exhibit 6.278 – [INTENTIONALLY OMITTED]

Exhibit 6.279 - Consignment Agreement for #TheRockBumbleBeePSA10 (17) ††

Exhibit 6.280 - Consignment Agreement for #JimmieFoxx1938Bat, #Clemente65-68Bat, #SadaharuOhBat (17) ††

Exhibit 6.281 - Consignment Agreement for #BabeRuthBowsOutPhoto (17) ††

Exhibit 6.282 - [INTENTIONALLY OMITTED]

Exhibit 6.283 - [INTENTIONALLY OMITTED]

Exhibit 6.284 - Consignment Agreement for #JordanMagicLeBronTripleAutoJersey (17) ††

Exhibit 6.285 - Consignment Agreement for #UnitasPSA8 (19) ††

Exhibit 6.286 - Consignment Agreement for #MahomesNT1of1 (17) ††

Exhibit 6.287 - Asset Management Agreement for Series 2.215 through 2.252 added by Amendment No. 11 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC filed as Exhibit 2.214 (16)

Exhibit 6.288 - [INTENTIONALLY OMITTED]

Exhibit 6.289 - [INTENTIONALLY OMITTED]

Exhibit 6.290 – [INTENTIONALLY OMITTED]

Exhibit 6.291 - [INTENTIONALLY OMITTED]

Exhibit 6.292 - [INTENTIONALLY OMITTED]

Exhibit 6.293 - Participation Interest Purchase Agreement for #Ruth1914BaltimoreNewsSGC3 (18) ††

Exhibit 6.294 - Consignment Agreement for #48LeafRuthSGC8, #OrangeDominguez, (18) ††

Exhibit 6.295 - Consignment Agreement for #JordanExquisite8.5Flashback (21) ††

Exhibit 6.296 - [INTENTIONALLY OMITTED]

Exhibit 6.297 - [INTENTIONALLY OMITTED]

Exhibit 6.298 - [INTENTIONALLY OMITTED]

Exhibit 6.299 - Consignment Agreement for #KareemPointsRecordBall (18) ††

Exhibit 6.300 - Consignment Agreement for #JackieRobinson1952ToppsPSA8.5 (18) ††

Exhibit 6.301 - [INTENTIONALLY OMITTED]

Exhibit 6.302 - [INTENTIONALLY OMITTED]

Exhibit 6.303 - Consignment Agreement for #AlexRodriguez09WSUniform (20)††

Exhibit 6.304 - [INTENTIONALLY OMITTED]

 

41

 

 

Exhibit 6.305 - Consignment Agreement for, #PeytonManningMVPHelmet, #ChicagoBullsDynastyHardwood, #CharlesBarkleySunsJersey, #KevinDurantHSJersey, #EmbiidFirst50PointGameJersey, #PaulPierce2010ASGJersey, #ChrisBoshGameWornRaptorsSneakers, #KobeFinalSeasonSneakers, #KobeBryant2001WarmUpJacket, #KobeBryantRookieSneakers, #KobeBryantRoyalBlueJordanSneakers, #KobeBryantFirstWhite#24Jersey, #Giannis48PointGameSneakers (18) ††

Exhibit 6.306 - Consignment Agreement for #TimDuncanPMGGreen (18) ††

Exhibit 6.307 - Consignment Agreement for #MbappeOrangeChrome9.5 (21) ††

Exhibit 6.308 - [INTENTIONALLY OMITTED]

Exhibit 6.309 - Consignment Agreement for #LeBronMeloBosh2008TripleLogoMan (18) ††

Exhibit 6.310 - Consignment Agreement for #EddiePlankT206PSA4 (18) ††

Exhibit 6.311 - Consignment Agreement for #JackieLeaf3.5 (19) ††

Exhibit 6.312 - Consignment Agreement for #JackieRobinson53Topps8, #Maris58ToppsPSA9, #Marino1984RookieCardBGS10Basket, #Mantle1966ToppsPSA9Basket, #PaulMolitor1978ToppsPSA10, #Jordan86FleerBGS9.5Basket (18) ††

Exhibit 6.313 - Asset Management Agreement for Series 2.254 through 2.328 added by Amendment No. 12 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC filed as Exhibit 2.253 (16, 18)

Exhibit 6.314 - Consignment Agreement for #OscarRobertsonCincinnatiRoyalsJersey (19)

Exhibit 6.315 - Consignment Agreement for, #MikeTrout2017Jersey, (19) ††

Exhibit 6.316 - [INTENTIONALLY OMITTED]

Exhibit 6.317 - Consignment Agreement for #1954BowmanMaysPSA9, #Mays1969ToppsPSA10, #NolanRyan1968MiltonBradleyPSA9 (19) ††

Exhibit 6.318 - Consignment Agreement for #MayweatherRCPSA10 (19) ††

Exhibit 6.319 - Consignment Agreement for, # #KobeBlackHistoryMonthFinalSeasonShoes, #LukaDoncic2021PlayoffsSneakers, #TraeYoungSneakers43ptGame,(19) ††

Exhibit 6.320 - Consignment Agreement for #1959ToppsBaseballSet (19) ††

Exhibit 6.321 - Consignment Agreement for #AlKaline1954ToppsPSA9, #HarmonKillebrew1955ToppsPSA9, #OttoGraham1950BowmanPSA9, #SandyKoufax1956ToppsGrayBackPSA9, #WarrenSpahn1948LeafPSA9 (19) ††

Exhibit 6.322 - Consignment Agreement for, #JackieRobinson1950BowmanPSA9, #Trout09BowmanRedRefractorBGS9.5, (19) ††

Exhibit 6.323 - Consignment Agreement for #LeBronJamesBlockSeries1TopShot (21) ††

Exhibit 6.324 - Asset Management Agreement for Series 2.330 through 2.380 and Series 2.382 and 2.383 added by Amendment No. 13 and 14 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC filed as Exhibits 2.329 and 2.381 (16, 19)

Exhibit 6.325 – [INTENTIONALLY OMITTED]

Exhibit 6.326 – Consignment Agreement for #BobbyOrrBruinsJersey (19) †† 

Exhibit 6.327 - [INTENTIONALLY OMITTED]

Exhibit 6.328 - Consignment Agreement for #CarltonFiskWavesItFairBall (20) ††

Exhibit 6.329 - [INTENTIONALLY OMITTED]

Exhibit 6.330 - [INTENTIONALLY OMITTED]

Exhibit 6.331 - Consignment Agreement for #WiltChamberlain1961FleerRCPSA9 (20) ††

Exhibit 6.332 - Consignment Agreement for #Griffey89UpperDeckSGCGold (20) ††

Exhibit 6.333 - Consignment Agreement for #LukaDoncicGURookieSneakers (20) ††

Exhibit 6.334 - Consignment Agreement for #Ronaldo2002PaniniFutebolStickersPSA10, #Ronaldo2003PaniniMegaCraquesPSA10 (20) ††

Exhibit 6.335 - Consignment Agreement for #BradyDebutTicket (20) ††

Exhibit 6.336 - Consignment Agreement for #MLBAllStarGameTicketRunCollection (20) ††

Exhibit 6.337 - Asset Management Agreement for Series 2.385 through 2.395 added by Amendment No. 15 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC filed as Exhibit 2.384 (16)

Exhibit 6.338 - Consignment Agreement for #NadalNetProGlossy (21) ††

Exhibit 6.339 - [INTENTIONALLY OMITTED]

Exhibit 6.340 - Consignment Agreement for #MantleDebutStub (21) ††

Exhibit 6.341 - Consignment Agreement for #HamiltonChromeOrangeSapphire (21) ††

Exhibit 6.342 - Consignment Agreement for #TigerWoodsDebutTicket (21) ††

 

42

 

 

Exhibit 6.343 - Consignment Agreement for #Tiger1stEventStub (21) ††

Exhibit 6.344 - Consignment Agreement for #CrosbyWinterClassicSkates (21) ††

Exhibit 6.345 - Consignment Agreement for #RipkenRookieJersey&CardBasket (21) ††

Exhibit 6.346 - Consignment Agreement for #SotoOrangeBGS9.5, #BellingerOrangeBGS9.5, #PhilMickelsonSPAuthPSA10Basket (21) ††

Exhibit 6.347 - Consignment Agreement for #Ovechkin2006CapitalsJersey (21) ††

Exhibit 6.348 - Consignment Agreement for #Brady01TicketBooklet (21) ††

Exhibit 6.349 - [INTENTIONALLY OMITTED]

Exhibit 6.350 - Consignment Agreement for #1933GoudeyGehrigSGC8, #OPCLemiuex9.5, #49BowmanJackieAuto (21) ††

Exhibit 6.351 - Consignment Agreement for #OvechkinTheCupBGSGemMint9.5 (21) ††

Exhibit 6.352 - Consignment Agreement for #MichaelJordanPortfolio, #StephenCurryPortfolio (21) ††

Exhibit 6.353 - Consignment Agreement for #GeorgeVezina1911C55PSA7 (21) ††

Exhibit 6.354 - Consignment Agreement for #MarvelPMGBlueSet, #MarvelPMGRedSet, #MarvelPMGBronzeSet, #MarvelPMGGreenSet (21) ††

Exhibit 6.355 - [INTENTIONALLY OMITTED]

Exhibit 6.356 - Consignment Agreement for #CurryGoldToppsPSA10 (21) ††

Exhibit 6.357 - [INTENTIONALLY OMITTED]

Exhibit 6.358 - [INTENTIONALLY OMITTED]

Exhibit 6.359 - [INTENTIONALLY OMITTED]

Exhibit 6.360 - Consignment Agreement for #CassiusClaySonyListonUPIType1(21) ††

Exhibit 6.361 - [INTENTIONALLY OMITTED]

Exhibit 6.362 - Consignment Agreement for #BoJackson1986RoyalsJersey (21) ††

Exhibit 6.363 - Consignment Agreement for #ZedRunLookingAlive (21) ††

Exhibit 6.364 - Participation Interest Purchase Agreement for # (21) ††

Exhibit 6.365 - Consignment Agreement for #Pele1958AmericanaPSA3 (21) ††

Exhibit 6.366 - Consignment Agreement for, #1980ToppsBasketballWax, #96SkyboxE-X2000Wax, #LeBronWadeMeloCrystalBGS9.5 (21) ††

Exhibit 6.367 - Consignment Agreement for #Eruzione1980MiracleOnIceGoldJersey (21) ††

Exhibit 6.368 - Consignment Agreement for #GretzkySGC9 (21) ††

Exhibit 6.369 - Consignment Agreement for #MANTLE1969TOPPS9, #MANTLE1967TOPPS9, #OVECHKINSPAUTHBASKET9.5, #AARONDECADEBASKET, #MANTLE1965TOPPS9, #MAGICBIRDDRJ1980PSA9, #HONUSWAGNER1910PSA5 (21) ††

Exhibit 6.370 - Consignment Agreement for #LeBronCredentials (21) ††

Exhibit 6.371 - Consignment Agreement for #RoyCampanella1949BowmanPSA9 (21) ††

Exhibit 6.372 - Consignment Agreement for #LeBronRookieShoes (21) ††

Exhibit 6.373 - Consignment Agreement for #Mantle51BowmanSGC7 (21) ††

Exhibit 6.374 - Asset Management Agreement for Series 2.397 through 2.453 added by Amendment No. 16 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC filed as Exhibit 2.396 (16) 

Exhibit 6.375 - Consignment Agreement for #GEHRIG1933GOUDEYSGC9 (22) ††

Exhibit 6.376 - Consignment Agreement for #DURANT07-08EXQUISITELIMITEDLOGOSBGS9.5 (22) ††

Exhibit 6.377 - Consignment Agreement for #GRETZKY1981SPORTSILLUSTRATEDCOVERCGC9.4 (22) ††

Exhibit 6.378 - Consignment Agreement for #HAMILTONREDSAPPHIRE (22) ††

Exhibit 6.379 - Consignment Agreement for #PELE58-59TUPINAMBAPSA7 (22) ††

Exhibit 6.380 - Consignment Agreement for #2000BRADYDEBUT (22) ††

Exhibit 6.381 - Consignment Agreement for #MICKEYMANTLE1952TOPPSTHEREISONLYONEPAINTING (22) ††

Exhibit 6.382 - Consignment Agreement for #2002FINESTLEBRON (22) ††

Exhibit 6.383 - Consignment Agreement for #TATUMFLAWLESSGOLDBGS9.5 (22) ††

Exhibit 6.384 - Consignment Agreement for #GRETZKYUDSHIELD (22) ††

Exhibit 6.385 - Consignment Agreement for #LEBRONLAKERSJERSEY, #84JORDANRCJERSEY and # DSAJ1SNEAKERS (22) ††

Exhibit 6.386 - Consignment Agreement for #SERENANETPROAUTO (22) ††

Exhibit 6.387 - Consignment Agreement for #DURANTKOBELOGOMAN (22) ††

Exhibit 6.388 - Consignment Agreement for #MAHOMESBRONZESTARSBASKET10 (22) ††

 

43

 

 

Exhibit 6.389 - Consignment Agreement for #MCDAVIDGREENPMG (22) ††

Exhibit 6.390 - Consignment Agreement for #NOLANRYAN1968TOPPSPSA8.5 (22) ††

Exhibit 6.391 - Asset Management Agreement for Series 2.455 through 2.481 added by Amendment No. 17 to the Amended and Restated Limited Liability Company Agreement of Collectable Sports Assets, LLC filed as Exhibit 2.454 (16)

Exhibit 8 – Form of Escrow Agreement (5)

Exhibit 11.1 – Consent of Independent Auditor (23)

Exhibit 11.2 – Consent of Nelson Mullins Riley & Scarborough LLP (included in Exhibit 12.1) (22)

Exhibit 12.1 – Opinion of Nelson Mullins Riley & Scarborough LLP (22)

Exhibit 99.1 - Title of each class of securities issued pursuant to Regulation A - Active Assets as of 12/31/23(*)

 

 
* Filed herewith.
Confidential treatment has been requested for a portion of this Exhibit pursuant to Rule 406.
†† Certain confidential information contained in this Exhibit has been redacted pursuant to the Instruction to Item 17 of Form 1-A.
(1) Incorporated by reference from the Issuer’s Offering Statement on Form 1-A filed with the Commission on March 13, 2020.
(2) Incorporated by reference from the Issuer’s Amended Offering Statement on Form 1-A/A filed with the Commission on May 8, 2020.
(3) Incorporated by reference from the Issuer’s Amended Offering Statement on Form 1-A/A filed with the Commission on July 13, 2020.
(4) Incorporated by reference from the Issuer’s Current Report on Form 1-U filed with the Commission on September 1, 2020.
(5) Incorporated by reference from the Issuer’s Offering Circular filed with the Commission pursuant to Rule 253(g)(2) on October 26, 2020.
(6) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A POS filed with the Commission on September 16, 2020.
(7) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on September 30, 2020.
(8) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on October 16, 2020.
(9) Document not filed because substantially identical to Exhibit No. 6.18
(10) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on November 6, 2020.
(11) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on December 11, 2020.
(12) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on December 30, 2020.
(13) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on February 1, 2021.
(14) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on March 15, 2021.
(15) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on April 21, 2021.
(16) Document not filed because substantially identical to Exhibit No. 6.261.
(17) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on May 12, 2021.
(18) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on July 2, 2021.
(19) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on September 20, 2021.
(20) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on October 26, 2021.
(21) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on February 11, 2022.
(22) Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A filed with the Commission on May 31, 2022.
(23)

Incorporated by reference from the Issuer’s Post-effective Amended Offering Statement on Form 1-A POS filed with the Commission on July 19, 2022

 

44

 

 

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.

 

  COLLECTABLE SPORTS ASSETS, LLC
   
  By: CS Asset Manager, LLC, its managing member
   
  By: /s/ Phil Neuman
  Name: Phil Neuman
  Title: Authorized Representative

 

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

 

Signature   Title   Date
         
/s/ Phil Neuman   Director of Collectable Technologies, Inc., sole member of  

DATE June 24, 2025

Name: Phil Neuman   CS Asset Manager, LLC    
    (Principal Executive Officer, Principal Financial Officer, and Principal Accounting Officer)    

 

CS ASSET MANAGER, LLC   Managing Member   DATE June 24, 2025
         
By: /s/ Phil Neuman        
Name: Phil Neuman        
Title: Authorized Representative        

 

45