Form 1-K Issuer Information


FORM 1-K

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

FORM 1-K

OMB APPROVAL

OMB Number:  ####-####

Estimated average burden hours per response: ##.#

1-K: Filer Information

Issuer CIK
0001956601 
Issuer CCC
XXXXXXXX 
Is filer a shell company?
o Yes x No
Is the electronic copy of an official filing submitted in paper format?
o
File Number
 
Is this filing by a successor company pursuant to Rule 257(b)(5) resulting from a merger or other business combination?
o Yes x No
Successor File Number
 
Is this a LIVE or TEST Filing?
x LIVE o TEST
Would you like a Return Copy?
x
Period
12-31-2025 

Submission Contact Information

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

1-K: Tab 1 Notification

This Form 1-K is to provide an
x Annual Report o Special Financial Report for the fiscal year
Fiscal Year End
12-31-2025 
Exact name of issuer as specified in the issuer's charter
Masterworks Vault 1, LLC 
CIK
0001956601 
Jurisdiction of Incorporation / Organization
DELAWARE  
I.R.S. Employer Identification Number
92-1162722 

Address of Principal Executive Offices

Address 1
1 WORLD TRADE CENTER 
Address 2
57TH FLOOR 
City
NEW YORK 
State/Country
NEW YORK  
Mailing Zip/ Postal Code
10007 
Phone
203-518-5172 
Title of each class of securities issued pursuant to Regulation A
Series 300 Class A Ordinary Shares, 

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 1-K

 

ANNUAL REPORT

Pursuant to Regulation A of the Securities Act of 1933

 

For the fiscal year ended December 31, 2025

 

Masterworks Vault 1, LLC

(Exact name of issuer as specified in its charter)

 

Commission File Number: 024-12098

 

Delaware   92-1162722
State of other jurisdiction
of incorporation or Organization
  (I.R.S. Employer
Identification No.)

 

1 WORLD TRADE CENTER, 57TH FLOOR, NEW YORK, NY 10007

(Full mailing address of principal executive offices)

 

(203) 518-5172

(Issuer’s telephone number, including area code)

 

www.masterworks.com

(Issuer’s website)

 

Series 300 Class A Ordinary Shares, Series 309 Class A Ordinary Shares, Series 315 Class A Ordinary Shares, Series 316 Class A Ordinary Shares, Series 318 Class A Ordinary Shares, Series 319 Class A Ordinary Shares, Series 320 Class A Ordinary Shares, Series 322 Class A Ordinary Shares, Series 323 Class A Ordinary Shares, Series 329 Class A Ordinary Shares, Series 336 Class A Ordinary Shares, Series 338 Class A Ordinary Shares, Series 339 Class A Ordinary Shares, Series 340 Class A Ordinary Shares, Series 342 Class A Ordinary Shares, Series 343 Class A Ordinary Shares, Series 344 Class A Ordinary Shares, Series 345 Class A Ordinary Shares, Series 346 Class A Ordinary Shares, Series 348 Class A Ordinary Shares, Series 360 Class A Ordinary Shares, Series 362 Class A Ordinary Shares, Series 365 Class A Ordinary Shares, Series 370 Class A Ordinary Shares, Series 372 Class A Ordinary Shares, Series 374 Class A Ordinary Shares, Series 377 Class A Ordinary Shares, Series 386 Class A Ordinary Shares, Series 411 Class A Ordinary Shares, Series 415 Class A Ordinary Shares, Series 417 Class A Ordinary Shares, Series 420 Class A Ordinary Shares, Series 421 Class A Ordinary Shares, Series 423 Class A Ordinary Shares, Series 429 Class A Ordinary Shares, Series 442 Class A Ordinary Shares, Series 446 Class A Ordinary Shares, Series 451 Class A Ordinary Shares, Series 453 Class A Ordinary Shares, Series 463 Class A Ordinary Shares, Series 467 Class A Ordinary Shares, Series 469 Class A Ordinary Shares, Series 470 Class A Ordinary Shares, Series 486 Class A Ordinary Shares, Series 488 Class A Ordinary Shares, Series 489 Class A Ordinary Shares, Series 497 Class A Ordinary Shares, Series 498 Class A Ordinary Shares, Series 506 Class A Ordinary Shares, Series 508 Class A Ordinary Shares, Series 510 Class A Ordinary Shares, Series 512 Class A Ordinary Shares, Series 513 Class A Ordinary Shares, Series 520 Class A Ordinary Shares, Series 521 Class A Ordinary Shares, Series 522 Class A Ordinary Shares

(Securities issued pursuant to Regulation A)

 

 

 

 
 

 

TABLE OF CONTENTS

 

Cautionary Statement Regarding Forward-Looking Statements 3
Item 1. Business 3
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 8
Item 3. Directors and Officers 10
Item 4. Security Ownership of Management and Certain Securityholders 12
Item 5. Interest of Management and Others in Certain Transactions 13
Item 6. Other Information 13
Item 7. Financial Statements F-1
Item 8. Exhibits 14

 

2
 

 

Part II.

 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

This Annual Report contains certain forward-looking statements that are subject to various risks and uncertainties. Forward-looking statements are generally identifiable by use of forward-looking terminology such as “may,” “will,” “should,” “potential,” “plan,” “intend,” “expect,” “outlook,” “seek,” “anticipate,” “estimate,” “approximately,” “believe,” “could,” “project,” “predict,” or other similar words or expressions. Forward-looking statements are based on certain assumptions, discuss future expectations, describe future plans and strategies, or state other forward-looking information. Our ability to predict future events, actions, plans or strategies is inherently uncertain. Although we believe that the expectations reflected in our forward-looking statements are based on reasonable assumptions, actual outcomes could differ materially from those set forth or anticipated in our forward-looking statements. Factors that could cause our forward-looking statements to differ from actual outcomes include, but are not limited to, those described under the heading “Risk Factors” in our most recent Offering Circular filed with the Securities and Exchange Commission (“SEC”), as such factors may be updated from time to time in our periodic filings and offering circular supplements filed with the SEC, which are accessible on the SEC’s website at www.sec.gov. Readers are cautioned not to place undue reliance on any of these forward-looking statements, which reflect our views as of the date of this Annual Report. Furthermore, except as required by law, we are under no duty to, and do not intend to, update any of our forward-looking statements after the date of this Annual Report, whether as a result of new information, future events or otherwise.

 

Item 1. Business

 

As used in this Report, “we,” “our,” “ours,” “us,” or the “Company,” refer to Masterworks Vault 1, LLC, a Delaware series limited liability company and, as the context requires, the series of the Company and the segregated portfolios of Masterworks Cayman, SPC that holds title to the Artwork of each series, individually or collectively. “Masterworks” refers to Masterworks, LLC, and or its wholly owned subsidiaries.

 

Overview

 

We are a Delaware series limited liability company formed on November 9, 2022 to facilitate investment in distinct artworks (each, an “Artwork” and collectively, the “Artworks”). We are managed by our affiliate, Masterworks Administrative Services, LLC (the “Administrator”).

 

Each Artwork is owned by a separate series of the Company. Each series raises investment capital by offering Class A shares pursuant to Regulation A of the Securities Act of 1933, as amended (each an “Offering” and, collectively, “Offerings”). The Class A shares of each series represent ordinary membership interests in such series (“Class A shares”) and an investment solely in a particular series and, thus, indirectly in the Artwork beneficially owned by that series. As a Delaware series limited liability company, the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a particular series of the Company are segregated and enforceable only against the assets of such series under Delaware law.

 

On or about May 19, 2023, the Company commenced accepting subscriptions for one or more Offerings. As of December 31, 2025, aggregate subscriptions of $53,663,020 had been accepted by the Company and closed upon, resulting in the issuance of an aggregate of 2,683,151 Class A ordinary shares of various series at $20.00 per share. All of the proceeds from each Offering are used to pay, directly or indirectly, for the acquisition of Artwork, and to pay an expense allocation to Masterworks.

 

During all relevant times following the initial closing of each Offering, each series will hold title to the specific Artwork that it acquires in a segregated portfolio of Masterworks Cayman, SPC, or “Masterworks Cayman”, a Cayman Islands segregated portfolio company. A segregated portfolio company registered under the Cayman Islands Companies Law is a single entity which may establish internal segregated portfolios. As of December 31, 2025, no series of the Company or any segregated portfolio of Masterworks Cayman beneficially owns any material assets other than the single Artwork associated with such series or has any indebtedness or commercial obligations following the final closing of such series offering other than obligations arising pursuant to a management services agreement with Masterworks and potential contractual obligations associated with an eventual sale of the Artwork of a series.

 

3
 

 

Other than activities related to each series offering and the acquisition and maintenance of the Artworks, we have not conducted any other business activities or operations. Our strategy is to hold the Artwork for capital appreciation and to display and promote the Artwork so as to enhance its value and broaden its exposure to the art-viewing public. We will not conduct any business activities except for activities relating to the ownership, maintenance, promotion and the eventual sale of the Artwork.

 

We are totally reliant on Masterworks to maintain the Artwork and administer our business.

 

The Art Market

 

The global art market entered a recovery cycle in 2025 following a prolonged downturn. Combined public auction revenue at Christie’s, Sotheby’s and Phillips, rose approximately 15.5% year-over-year to $9.56 billion. This followed a significant contraction in 2024, when global auction revenue at the three major houses declined 26% to $8.27 billion as fewer major estate consignments came to market and sellers shifted toward private sales.

 

The recovery was heavily weighted to the second half of the year. The first half of 2025 remained soft, with auction sales at the major houses declining approximately 6% year-over-year, though the rate of decline was less severe than in prior periods. Conditions shifted decisively in the second half as several landmark single-owner collections came to market. The November New York auction season was the strongest in three years, realizing approximately $2.2 billion across the major houses, up approximately 53% from November 2024. The season was anchored by the Leonard Lauder collection, which realized $527.5 million at Sotheby’s, and included record-setting results for Gustav Klimt ($236.3 million, the most expensive Modern work sold at auction) and Frida Kahlo ($54.7 million, the most expensive work by a woman artist sold at auction). Sotheby’s auction sales rose 28.7% and Christie’s 7.2% for the full year.

 

Impressionist and Modern art led the recovery, with year-over-year growth of approximately 31.4%. Post-War and Contemporary art, the categories most relevant to the Company’s portfolio, remained softer, declining 17.7% and 12.3%, respectively, though buyer appetite for quality works with strong provenance remained firm. The use of third-party guarantees continued to rise, reaching approximately 73% of Post-War and Contemporary evening sale lots in the first half of 2025, the highest share since 2016.

 

The market for female artists continued to gain momentum, with Frida Kahlo’s record sale a notable milestone. Female surrealists including Leonora Carrington, Remedios Varo, and Leonor Fini continued to see strong demand, and Roy Lichtenstein emerged as the top-selling Post-War artist by annual sales value, driven by estate consignments.

 

The Post-War & Contemporary Art category has exhibited price appreciation at an estimated annualized rate of 10.24% from 1995 to 2025, versus 10.35% for the S&P 500 Index, with a correlation factor of -0.09), suggesting art’s potential as a risk diversifier.

 

Looking ahead through 2026, market sentiment has continued to improve following a strong New York auction season in November 2025, which saw approximately $2.2 billion in sales across Christie’s, Sotheby’s and Phillips, the strongest fall auction season in three years and up significantly from the prior year.

 

The strength of such a sale season can be a signal of renewed market confidence which can attract new supply of quality consignments to market, which has the effect of drawing new bidders to sales. We see this dynamic as potentially the early stages of a recovery cycle. A backlog of major estate sales, which grew over the last several years, remains a potential catalyst for further improvement in market sentiment and opportunity for price discovery. We expect the auction market to play an important role in setting the pace for this next market cycle. Geopolitics and financial-market volatility, however, remain risks to demand, particularly at the top end of the market.

 

4
 

 

Through 2025, art market transaction volumes have remained below prior periods, which has reduced near-term opportunities for artwork sales by us and by extension, capital formation for new Masterworks offerings. This has resulted in fewer portfolio exits and corresponding distributions to investors. However, we expect the renewed momentum in market sentiment to create more opportunities for exits in 2026. The Company continues to exercise flexibility in timing sales based on market conditions. For the Administrator, reduced realized sales has decreased cash flows from profit participation, though management fee accruals continue as designed.

 

We are otherwise not aware of any additional trends, uncertainties, demands, commitments or events that will materially affect our operations.

 

Administrative Services

 

Pursuant to a management services agreement by and between the Company, on behalf of each applicable series, Masterworks Cayman, on behalf of each applicable segregated portfolio, and the Administrator (the “Services Agreement”), the Administrator will pay all of our ordinary ongoing operating costs and expenses and manage all management services relating to our business, each series and the Artwork of each series in exchange for preferred equity interests in each segregated portfolio of Masterworks Cayman (“SPC Preferred shares”) issued at a rate of 1.5% of the total equity interests of each segregated portfolio of Masterworks Cayman outstanding, per annum. SPC Preferred shares have a liquidation preference of $20.00 per share. The Administrator will also manage any extraordinary or non-routine services which may be required, from time-to-time, including, without limitation, litigation or services in connection with a sale of the Artwork of a series or any sale, merger, third-party tender offer or other similar transaction involving us. Any third-party costs incurred by the Administrator or payments made by the Administrator in connection with litigation or major transactions will be reimbursed upon the sale of the Artwork of a series or us, as applicable. Because the Company has no employees and no liquid capital resources, the Company is totally reliant on the Administrator to maintain the Artwork of each series and administer each series’ operations. We may determine to sell the Artwork of a series without engaging a third-party intermediary, in which event, the Administrator would be permitted to charge the buyer of the Artwork of a series a reasonable fee not to exceed the lowest published buyer’s premium charged by Sotheby’s, Christie’s or Phillips in effect at such time.

 

Competition

 

At the time we attempt to sell the Artwork of a series, we may face substantial competition from other entities, such as galleries, and individuals who are selling or seeking to sell similar artworks. These other parties may be willing to sell their artworks at a lower price than us. Further, we will face significant risks from other competitive factors prevailing in the art market, such as the available supply of similar artworks for sale.

 

Government Regulation

 

As tangible personal property, art is subject to regulation under different city, state and federal statutory schemes. Generally, domestic art transactions that are conducted within the United States are subject to state Uniform Commercial Code statutes, which govern the sale of goods. Some states have additionally enacted art specific legislation, such as New York’s Arts and Cultural Affairs Law and California’s Resale Royalty Act. In addition, federal statutes such as the Holocaust Expropriated Art Recovery Act and the National Stolen Property Act can apply to title disputes in the art market context. International art transactions involving the import and export of art into and out of the United States will subject us to the rules and regulations established by the United States Customs and Border Protection. Further, we and Masterworks will be subject to the requirements of the federal Cultural Property Implementation Act which is the United States’ accession legislation for the 1970 United Nations Educational, Scientific, and Cultural Organization (UNESCO) Convention which protects countries’ cultural property, including artwork. New York City, as a major art auction center, has enacted legislation governing the activities of auctioneers in the New York City Administrative Code and Masterworks may be subject to these regulations through its transactions and financing arrangements with auctioneers.

 

Art transactions that cross international borders may be subject to tariffs, duties, and other trade regulations. Recent fluctuations in global trade policy may impact the art market, with certain categories of artwork facing tariffs as high as 27.5% when imported from specific countries. These tariffs can substantially affect acquisition costs, shipping logistics, and overall investment returns. Our business model requires constant monitoring of these evolving trade policies to optimize transaction structures and minimize unnecessary costs to investors. We maintain relationships with customs specialists to navigate these complexities efficiently.

 

5
 

 

The Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001 (Patriot Act) is intended to strengthen the ability of U.S. law enforcement agencies and intelligence communities to work together to combat terrorism on a variety of fronts. The Patriot Act, to which we are subject, has significant implications for depository institutions, brokers, dealers and other businesses involved in the transfer of money. The Patriot Act required us to implement policies and procedures relating to anti-money laundering, compliance, suspicious activities, and currency transaction reporting and due diligence on customers. The Patriot Act also requires federal banking regulators to evaluate the effectiveness of an applicant in combating money laundering in determining whether to approve a proposed bank acquisition.

 

Risk Factors

 

Investing in the Class A shares of a series involves a high degree of risk and are only suitable for investors who can hold their investment for an indefinite period and can afford to lose their entire investment. The risks described in this section should not be considered an exhaustive list of the risks that prospective investors should consider before investing in the Class A shares of a series. Prospective investors should consult their accountant and other advisors as to legal, tax, business, financial, and related aspects of an investment in a series of the Company. Set forth below is a summary of certain risks that should be considered before making an investment.

 

Each series owns a unique artwork and whether or not a series will be able to deliver capital appreciation to investors is largely dependent on the art market, which we cannot control. We cannot make any assurance that our business model will be successful. Our operations are dedicated to acquiring and maintaining Artworks held by our series and facilitating the ultimate sale of Artworks. The ability of any series to deliver capital appreciation will depend to a large extent on economic conditions, the art market in general and the market for works produced by the specific artist, which are factors that are beyond our control. The value of an Artwork may decline after a series purchases it.

 

We do not expect any series to generate any material amount of revenues and Class A shares do not generate current yield. We do not expect any series to generate any material revenue, so investors will only recognize a return on their investment if the Artwork held by a series is sold or they are able to sell their shares and must be prepared to hold their investment for an indefinite period. An investment in the Class A shares of a series is unsuitable for investors seeking current yield and is only suitable for those seeking long term capital appreciation.

 

We are undiversified. Investing in a series is highly risky since 100% of such investment is concentrated in a single artwork.

 

Your ability to trade shares or otherwise exit your investment is highly uncertain. There is no active public market for the Class A shares of a series and an active trading market may not ever develop or, even if developed, may not be available to all shareholders, may not be sustained or may cease to exist. Although we facilitate or intend to facilitate secondary purchases and sales of the Class A shares of a series on an alternative trading system operating by a third-party broker-dealer (the “ATS”), certain investors are not eligible to participate on the ATS, including certain non-U.S. citizens, and it may not provide an effective means to sell your shares or receive a price for your shares that is reflective of the fair value of the Class A shares of a series or the Artwork of such series. The Class A shares of a series are thinly traded and dealers do not typically participate in the trading market, which means that trading is episodic and prices at which trades are executed often do not reflect the underlying value of the Artwork of a series. In addition, we impose restrictions on the transfer of the Class A shares of a series. Accordingly, you should consider the resale market for the Class A shares of a series to be severely limited, as you may be unable to resell your shares without significant expense or it may take a lengthy period of time to do so and you may need to offer to sell them at a price that is considerably lower than the fair value or net asset value of the Class A shares of a series..

 

Artwork may be sold at a loss. An artwork can decline in value and investors in Masterworks shares may lose all or a significant portion of their investment. Even if the Artwork of a series appreciates in value, the rate of appreciation may be insufficient to cover costs and expenses.

 

6
 

 

The Class A shares are illiquid. The Class A shares of a series are not eligible for trading on any stock exchange. We intend to hold the Artwork of a series for an indefinite period and the maintenance of an active trading market for the shares is uncertain. Although you may be able to sell shares on the ATS, no assurance can be given that there will be a liquid market or that you will realize fair value upon any such sale. Historically, trading in Masterworks issuer securities on the ATS has been characterized by low transaction volume and inefficient pricing. Investors should be prepared to hold their investment for an indefinite period of time, as there can be no assurance that the shares can ever be tradable or that the Artwork of a series can be sold.

 

Costs will diminish returns. Fixed costs, such as the expense allocation and administrative services fees paid to Masterworks and variable costs, such as Masterworks profit sharing and costs to sell the Artwork of a series, will reduce overall returns on invested capital.

 

Investing in art is subject to numerous risks. These risks include, without limitation (i) claims with respect to authenticity or provenance, (ii) physical damage due to improper storage, poor workmanship, accidents, theft, natural disasters, fire, etc., (iii) legal challenges to ownership, (iv) market risks, (v) economic risks, and (vi) fraud. Also, the artist that produced the Artwork could fall out of favor for a variety of reasons which would reduce an Artwork’s marketability and value. Any of these risks could reduce the value of the Class A shares of a series.

 

Art is illiquid. Art is a highly illiquid asset and we cannot guarantee that there will be a buyer for the Artwork of a series at any reasonable price or within any given time frame.

 

Trends in the art market may change. Temporary consumer popularity or trends among collectors may lead to short-term or temporary price increases, followed by decreases in value. Trends are difficult to predict and may adversely impact the value of the Artwork of a series and or our ability to sell the Artwork of a series.

 

Claims could cause losses. Buying and selling artwork can involve potential claims regarding title, provenance and or authenticity of the artwork. Costs associated with litigation and or settlement may be advanced by the Administrator, but are ultimately the responsibility of each series. Accordingly, the existence of any such claims may require us to sell the Artwork of a series at an inopportune time and will reduce the proceeds of a sale that are available to shareholders. Further, although we maintain authenticity and title insurance coverage, such coverage may not be sufficient against potential claims.

 

Insurance coverage may be insufficient. Insurance coverage may expressly exclude damage caused by war, losses caused by chemical or biological contamination and certain other potential loss scenarios. In addition, coverage limits at any point in time may be below fair value.

 

The Company is totally reliant on Masterworks. The Company has no liquid capital resources and is 100% reliant on Masterworks to maintain and eventually sell the Artwork of each series. If the Masterworks business model were to fail, we would likely need to sell the Artwork of each series and the timing and manner of any such forced sale may be suboptimal to maximize the sale price and value to shareholders. In addition, although we believe the Administrator has sufficient capital resources and sources of liquidity to perform its obligations under the Services Agreement for the foreseeable future, there can be no assurance that the Administrator will be able to maintain sufficient capital to satisfy its obligations in future periods.

 

Masterworks has conflicts of interest. Masterworks earns fees and incurs costs for administering Masterworks issuers such as the Company. Although, there is significant alignment between investors and Masterworks since Masterworks earns fees in the form of equity interests and has a profit sharing interest in each segregated portfolio, Masterworks sells a portion of its equity interests periodically and may earn money from other activities, such as for displaying the Artwork of a series, providing advisory services, future trading in the shares of a series, sale of the Artwork of a series without using a third-party intermediary or in other ways. Masterworks may have financial incentives to hold the Artwork of a series for a long time since it earns management fees for the duration of its holding period. Conversely, Masterworks may have financial incentives to sell the Artwork of a series prematurely to monetize its equity interests. Masterworks’ interests and the interests of its Board of Managers and officers may not always be aligned with your interests.

 

Liquidation timing is highly uncertain. There can be no assurance as to the timing of a liquidating distribution or that a series will pay a liquidating distribution at all. Investment is only suitable for those who can afford to hold their investment indefinitely and afford to sustain a total loss of capital.

 

The Board of Managers has complete authority to administer our business consistent with our operating agreement. Our Board of Managers has sole voting power over matters such as mergers, consolidations, acquisitions, winding up and dissolution of the Company and each individual series (as applicable). Additionally, we, in our sole and absolute discretion, may decide to sell the Artwork of a series at any time and in any manner.

 

The issuance of equity to the Administrator will have a dilutive effect on the holders of the Class A shares of a series and has priority upon a liquidation event. The Administrator will earn a management services fee for each series in the form of SPC Preferred shares (which are exchangeable for Class A shares of the Company). These fees will, when issued and exchanged (if applicable), effectively dilute your economic interest in the Artwork of a series. In addition, the holders of SPC Preferred shares have a $20.00 per share liquidation preference over the holders of SPC ordinary shares. In the event of a liquidation of a series, the Administrator (or an affiliate of the Administrator that holds the preferred shares of the corresponding segregated portfolio) would receive $20.00 per share of liquidation proceeds, prior to (and in preference to) the holders of the corresponding ordinary shares receiving any amount of such liquidation proceeds.

 

Employees

 

None.

 

Material Legal Proceedings

 

None.

 

7
 

 

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

 

The following discussion of the financial condition and results of operations of the Company should be read in conjunction with our audited Consolidated Financial Statements and the related notes.

 

Overview

 

We are a Delaware series limited liability company formed to facilitate investments in distinct Artworks by conducting an offering of Class A shares of one or more series pursuant to a Tier II offering under Regulation A+, acquiring the Artworks and maintaining the Artworks for future sale. We are managed by our affiliate, the Administrator.

 

During all relevant times following the initial closing of each series offering, each series will hold title to the specific Artwork that it acquires in a segregated portfolio of Masterworks Cayman, SPC, or “Masterworks Cayman”, a Cayman Islands segregated portfolio company. A segregated portfolio company registered under the Cayman Islands Companies Law is a single legal entity which may establish internal segregated portfolios. Each series owns 100% of the ordinary share capital of the applicable segregated portfolio, and such segregated portfolio will be treated as a subsidiary of the applicable series for financial reporting purposes. As of December 31, 2025, no series of the Company or any segregated portfolio of Masterworks Cayman beneficially owns any material assets other than the single Artwork associated with such series or has any indebtedness or commercial obligations following the final closing of such series offering other than obligations arising pursuant to a management services agreement with Masterworks and potential contractual obligations associated with an eventual sale of the Artwork of a series.

 

Pursuant to the Services Agreement among Masterworks, the Company, on behalf of each applicable series, Masterworks Cayman, on behalf of each applicable segregated portfolio and the Administrator, Masterworks manages all of our administrative services and funds all ordinary and necessary costs and expenses to maintain the Artwork of each series. In exchange for these services, the Administrator receives SPC Preferred shares at a rate of 1.5% per annum. The SPC Preferred share issuances are made quarterly in arrears and there is no overall limit to the number of SPC Preferred Shares that may be issued to Masterworks. Masterworks will be entitled to receive $20.00 per SPC Preferred share in preference to distributions to holders of Class A shares. Each series of the Company or segregated portfolio of Masterworks Cayman, as applicable, will remain obligated to reimburse the Administrator for any extraordinary or non-routine costs, payments and expenses, if any, in cash from the proceeds of a sale of the Artwork of such series, and Masterworks may also charge additional transactional fees upon a private sale of Artwork in certain circumstances.

 

In addition, a one-time expense allocation payment to Masterworks by each series from the proceeds of a series offering is intended to be reasonable compensation for (i) financing commitments, (ii) Masterworks’ sourcing the Artwork of such series, (iii) all research, data analysis, condition reports, appraisal, due diligence, travel, currency conversion and legal services to acquire the Artwork of such series and (iv) the use of the Masterworks platform and Masterworks intellectual property. No such charges or expenses are otherwise invoiced to the Company.

 

Other than activities related to each series offering and the acquisition and maintenance of the Artworks, we have not conducted any other business activities or operations. Our strategy is to display, promote and market the Artwork of each series in a manner designed to enhance its provenance and increase its exposure and its value.

 

We do not expect to generate any material amount of revenues or cash flow unless and until we sell the Artwork of a series. We are totally reliant on Masterworks to maintain the Artwork and administer our business. Although we believe the Administrator has sufficient capital resources and sources of liquidity to perform its obligations under the Services Agreement for the foreseeable future, there can be no assurance that the Administrator will be able to maintain sufficient capital to satisfy its obligations in future periods.

 

8
 

 

Operating Results

 

Our operating results for any particular series for any fiscal period following the closing date on which the applicable series offering is fully subscribed will only reflect the management services fee, which includes all ordinary and necessary operating expenses, and any extraordinary or non-recurring items for which we are responsible. Accordingly, differences in operating results from one fiscal period to the next are primarily attributable to the timing of the acquisition and disposition of the Artwork of a series. Operating results for a particular series for any fiscal period may also be affected by changes in the fair value of the Artwork of such series, since the services fee payable to Masterworks in the form of SPC Preferred shares is recorded based on the fair value of the SPC Preferred shares over the time period during which the related services are performed.

 

During the periods presented in the audited Consolidated Financial Statements included in this Report, neither the Company nor any series was responsible for any extraordinary or non-recurring expenses.

 

Contingent Liabilities

 

Neither the Company nor any series had any contingent liabilities as of December 31, 2025.

 

Income Taxes

 

We expect that the Company will be treated as a partnership for U.S. federal income tax purposes and not as an association or publicly traded partnership subject to tax as a corporation. As a partnership, we generally will not be subject to U.S. federal income tax. Instead, each shareholder that is subject to U.S. tax will be required to take into account its distributive share, whether or not distributed, of each item of our income, gain, loss, deduction or credit.

 

We had no federal and state income tax assets, liabilities or expenses (other than for management fees deducted in connection with the Services Agreement) as of and for the year ended December 31, 2025.

 

Liquidity and Capital Resources of the Administrator

 

We do not maintain any material liquid assets and, accordingly, we rely upon the Administrator to pay for the maintenance and administration of our Company and the business of each series in accordance with the Services Agreement. The table below summarizes selected unaudited balance sheet information of the Administrator as of December 31, 2025 and December 31, 2024, respectively:

 

    December 31,  
    2025     2024  
Assets                
Cash, cash equivalents and restricted cash   $ 3,507,005     $ 17,190,905  
Investments in securities from affiliates     25,425,229       26,047,704  
Property and equipment, net     364,415       251,043  
Other assets     3,920,495       1,456,405  
Total assets   $ 33,217,144     $ 44,946,057  
                 
Liabilities                
Current liabilities   $ 3,525,946     $ 11,384,165  
Long-term liabilities     -       -  
Total liabilities     3,525,946       11,384,165  
                 
Member’s Equity     29,691,198       33,561,892  
Total member’s equity   $ 29,691,198     $ 33,561,892  

 

We believe the Administrator has sufficient sources of current and future liquidity to satisfy its obligations under the Services Agreement for the foreseeable future. We do not believe the Company will need to raise any additional funds through the issuance and sale of securities for any series that has completed an offering in the foreseeable future, excluding management fee shares, and we are not permitted to do so under our operating agreement without prior approval of holders of the Class A ordinary shares of such series.

 

Masterworks, including the Administrator, has experienced considerable growth since inception in 2017, which has been funded through borrowings from Scott W. Lynn, the Founder of Masterworks and equity contributions of approximately $110 million from private investors in October 2021. Masterworks earns the vast majority of its management fees and obtains profits interests in the form of equity interests in issuers sponsored on the Masterworks Platform and periodically sells these equity interests for cash consideration. Masterworks has generated operating losses and negative cash flows from operations since 2022.

 

The Administrator earns fees in the form of SPC Preferred shares. Once earned the SPC Preferred shares will be exchangeable for Class A shares of the series of which the segregated portfolio holds the Artwork at an exchange rate of 1 for 1, which effectively results in dilution of other Class A shareholders of 1.5% per annum. The direct incremental costs incurred by the Administrator to satisfy its obligations under the Services Agreement are expected to be less than its revenues.

 

The Administrator has covenanted in the Services Agreement that for so long as such agreement remains in effect, the Administrator will maintain on hand cash reserves sufficient to pay at least one year of estimated expenses to satisfy its obligations under the Services Agreement to fund the Company’s and each series operations until the sale of the Artwork of each series. The costs incurred by the Administrator to satisfy its obligations under the Services Agreement and similar agreements for other issuers are expected to be less than its cash inflows, though such cash inflows may be insufficient to fund the Administrator’s operations and growth initiatives. Masterworks intends to fund its ongoing operations and future growth through the sale of management fee shares, together with other revenues generated by Masterworks, and may seek additional sources of third-party financing.

 

9
 

 

Masterworks entered into a revolving senior secured promissory note with the Lynn Family Trust 001 in December 2025. The outstanding principal balance of the loan as of December 31, 2025 was $7 million. The loan is secured by substantially all assets of Masterworks, including a pledge of equity interests in the Company beneficially owned by Masterworks. Other than these rights to acquire equity interests from Masterworks in the event of a default under the loan facility, Masterworks creditors have no rights, claims or interest in the assets of the Company.

 

The Administrator conducts other business activities, including the management of other entities similar to the Company and expects that, with scale and maturity of its operations as sales of artwork and management fee shares become a more regular occurrence, the Administrator’s cash inflows will consistently exceed its costs. The Company cannot estimate at this time what the aggregate costs and expenses of the Administrator will be with respect to such activities as they will depend on many factors. Additionally, we intend to own the Artwork of each series for an indefinite period, although we will evaluate any reasonable third party offers to acquire the Artwork of a series following the offering conducted by the series.

 

Commitments from Affiliates to Fund Operations

 

We have a written agreement with the Administrator to fund our operations and costs to maintain the Artwork of each series until we sell the Artwork or the earlier termination of the Services Agreement.

 

Item 3. Directors and Officers

 

As of the date of this Annual Report, the following table sets forth the names of the executive officers and members of the Board of Managers of the Company and their positions and offices with the Company:

 

Name   Age   Position
         
Nigel S. Glenday   43   Chief Executive Officer; Chief Financial Officer; Member of the Board of Managers
         
Joshua B. Goldstein   58   General Counsel and Secretary; Member of the Board of Managers
         
Eli D. Broverman   47   Member of the Board of Managers; Independent Manager

 

Nigel S. Glenday. Mr. Glenday has served as Chief Executive Officer since inception and as Chief Financial Officer and a member of the Board of Managers of the Company since inception. He has also served as Chief Financial Officer of our affiliate Masterworks, LLC since April 2019 and the Chief Executive Officer of Masterworks Investor Services, LLC since August 2021. From March 2015 through April 2019, Mr. Glenday was a Managing Director for Athena Art Finance Corp., a leading independent art-secured finance company. From July 2012 to March 2015, Mr. Glenday was a Vice President at StormHarbour Securities, LLP, a global markets and financial advisory firm. From 2009 to 2012, Mr. Glenday was an Associate at Morgan Stanley in the Financial Institutions Group, Investment Banking Division, and from 2005 through 2009, Mr. Glenday was an Analyst and Associate Director in the Financial Institutions Group at UBS Investment Bank. Mr. Glenday holds a B.A. in Economics and History from the University of Virginia, where he graduated as a member of Phi Beta Kappa Honor Society.

 

Joshua B. Goldstein. Mr. Goldstein has served as a Board Member, the General Counsel and Secretary of the Company since inception and has served in such capacities with our affiliate Masterworks, LLC since February 1, 2018. From September 2016 through December 2017, Mr. Goldstein was a shareholder in the Denver office of Greenspoon Marder, P.A. From April 2015 through August 2016, Mr. Goldstein was self-employed as a corporate attorney. From September 2012 through March 2015, Mr. Goldstein was Executive Vice President, Chief General Counsel and Corporate Secretary of Intrawest Resorts Holdings, Inc., a NYSE-listed resort and adventure company. Prior to joining Intrawest, Mr. Goldstein was a Counsel in the New York office of Skadden, Arps, Slate, Meagher & Flom, LLP from June 2007 to August 2012 and he was an Associate at Skadden from September 1996 until August 2005, where he concentrated on corporate finance, corporate securities and mergers and acquisitions. Mr. Goldstein was also previously a Partner in the New York office of Torys, LLP. Mr. Goldstein holds a B.A. in business administration from the University of Wisconsin-Madison and a J.D. from Fordham University School of Law and is a Certified Public Accountant (inactive).

 

10
 

 

Eli D. Broverman. Mr. Broverman has served as a Board Member and the Independent Manager of the Company since inception and has served as member of the Board of Managers of Masterworks, LLC since April 29, 2020. Mr. Broverman co-founded Betterment in 2007 and served as its President and COO from 2007 to 2017. An expert in securities and financial institutions law, Mr. Broverman has designed a wide range of structuring and compliance initiatives for broker-dealers and investment advisors. From 2005 to 2007, Mr. Broverman practiced law at the international law firm Proskauer Rose LLP, where he advised Fortune 500 companies and their senior management on securities, tax, and compensation matters. Mr. Broverman serves as an adviser and or Board Member of several privately held financial technology companies, including Betterment, Carver Edison, Covered by Sage, Bloom Credit, and Good Money.

 

The foregoing individuals have also served in the capacity as executive officers and members of the board of managers of our affiliated entities of Masterworks.

 

Key Employee of Masterworks

 

Although not an employee of the Company, through its arrangements with Masterworks, the Company significantly relies on services performed by Scott W. Lynn. Biographical information for Mr. Lynn is set forth below.

 

Mr. Lynn, who is the Founder of Masterworks, has served as the Chief Executive Officer of our affiliate Masterworks, LLC since February 1, 2018, and as the Chief Executive Officer of the Administrator since November 28, 2018. Mr. Lynn has been an active collector of contemporary art for more than twenty years and has built an internationally-recognized collection of Abstract Expressionism that has included works by Clyfford Still, Barnett Newman, Mark Rothko, Willem de Kooning, and more. Mr. Lynn’s collection has been exhibited at museums such as the Royal Academy in London, the Denver Art Museum, the Palm Beach Museum, National Gallery, the Guggenheim (New York), and the Museum of Modern Art. Mr. Lynn is an Internet entrepreneur and has founded, acquired, or acted as a majority-investor in over a dozen advertising technology, content, and fintech companies. Mr. Lynn serves as a board member of the International Foundation for Art Research (a non-profit; publisher of the IFAR journal, which topically focuses on art authenticity and stolen art research, as well as additional research projects related to artwork authenticity).

 

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 us. Each of the executive officers receive compensation for his or her services, including services performed for us, from Masterworks. Although we will indirectly bear some of the costs of the compensation paid to these individuals, through fees we pay to the Administrator, we do not intend to pay any compensation directly to these individuals.

 

Compensation of the Board of Managers

 

Members of the Board of Managers who are also officers of Masterworks and the Company receive no compensation in respect of their service on the Board of Managers. The Independent Manager receives compensation from Masterworks for serving in such capacity on multiple issuer entities. Although we will indirectly bear some of the costs of the compensation paid to the Independent Manager, through fees we pay to the Administrator, we do not intend to pay any compensation directly to this individual.

 

11
 

 

Compensation of the Administrator

 

For information regarding the compensation of our Administrator, please see “Management Compensation” in our Offering Statement on Form 1-A filed with the SEC on December 13, 2022, and such section is incorporated herein by reference.

 

Item 4. Security Ownership of Management and Certain Securityholders

 

The following table sets forth information about the current beneficial ownership of the Company at December 31, 2025, for:

 

  Each person known to us to be the beneficial owner of 10% or more of the Class A shares of any series eligible to vote;
     
  Each named executive officer;
     
  Each member of the Board of Managers; and
     
  All of the executive officers and members of the Board of Managers as a group.

 

Unless otherwise noted below, the address for each beneficial owner listed on the table is in care of our Company, 1 World Trade Center, 57th Floor, New York, New York 10007. We have determined beneficial ownership in accordance with the rules of the SEC. We believe, based on the information furnished to us, that the persons and entities named in the tables below have sole voting and investment power with respect to all shares that they beneficially own, subject to applicable community property laws.

 

      

Membership Interests

Beneficially Owned Prior to

the Series Offerings

   Class A Shares Beneficially
Owned After the Series
Offerings
 
Name of Beneficial Owner  Series   Number   Percent   Number   Percent 
Named Executive Officers and Board of Managers:   -                     
                          
Nigel S. Glenday, Chief Executive Officer; Chief Financial Officer(1)   -    -    *    -    * 
                          
Joshua B. Goldstein, General Counsel and Secretary(1)   -    -    *    -    * 
                          
Eli D. Broverman, Independent Representative (1)   -    -    *    -    * 
                          
All named executive officers and Members of the Board of Managers as a group (3 persons)   -    -    *    -    * 
                          
10% Holders:                         
                          
Matthew Calcagno    

Series 336

                     

2,500

     

12.79

%
William Brandon Warburton    

Series 343

                     

5,193

     

19.90

%
Maurice Werdegar     Series 344                      

3,996

      16.38 %
Bhavin Patel     Series 377                      

2,500

      10.25 %
Oscar Ying     Series 377                      

1,875

      13.79 %
Mohammed Al Sabah     Series 377                      

1,500

      11.03 %
Lazar Grujic     Series 377                      

1,500

      11.03 %
Maurice Werdegar     Series 423                      

3,673

      19.96 %
Eduardo Medina     Series 442                      

2,500

      11.85 %
William Asbell III     Series 451                      

3,500

      23.33 %
Aditya Vanam     Series 486                      

2,500

      23.58 %
Timothy Isoniemi     Series 489                      

5,000

      18.02 %
Jonathan Huff     Series 497                       5,000       20.00 %

 

  * Less than 1.0%
     
  (1) Also serve as members of the Board of Managers of the Company.

 

12
 

 

The Lynn Family Trust 001 (the “Trust”) owns approximately 81% of the membership interests of Masterworks, LLC. Mr. Lynn is the Chief Executive Officer of Masterworks, LLC and Masterworks Administrative Services, LLC. By contract, Mr. Lynn has the power to vote 100% of the membership interests beneficially owned by the Trust and controls Masterworks. No other person beneficially owns 10% or more of the voting membership interests of Masterworks, LLC or any of its subsidiaries. Masterworks beneficially owns 100% of the Company’s non-voting Class B shares and earns SPC Preferred shares pursuant to the Services Agreement at an annual rate of 1.5%.

 

Class B shares beneficially owned by Masterworks entitle Masterworks to 20% of the profit on sale of the Artwork or the ability to convert such shares into Class A shares with a value at the time of conversion equal to 20% of the increase in value of our issued and outstanding Class A and B shares. The amounts reflected in the table do not include any Class A shares which may be issuable upon conversion of Class B shares because such amount is indeterminable, and does not include any Class A shares that Masterworks earned pursuant to a Services Agreement. For additional information regarding the hypothetical number of Class A shares that would be issued to Masterworks upon conversion of its Class B shares at various valuations, see “SECURITY OWNERSHIP OF MANAGEMENT AND CERTAIN SECURITYHOLDERS” in our Offering Statement on Form 1-A filed with the SEC on December 13, 2022, which section is incorporated herein by reference.

 

In addition, the following table represents the number and percentage of Class A shares of a series that are eligible to vote and the number and percentage of Class A shares of a series that are not eligible to vote as of December 31, 2025:

 

Series   Number of Class A shares eligible to vote     %     Number of Class A share not eligible to vote     %  
Series 300     61,587       76.45 %     18,973       23.55 %
Series 309     96,676       94.11 %     6,052       5.89 %
Series 315     31,695       96.70 %     1,083       3.30 %
Series 316     47,195       96.87 %     1,526       3.13 %
Series 318     19,779       77.35 %     5,791       22.65 %
Series 319     31,300       96.51 %     1,131       3.49 %
Series 320     20,250       97.19 %     586       2.81 %
Series 323     22,900       97.34 %     625       2.66 %
Series 329     22,568       78.33 %     6,245       21.67 %
Series 336     19,550       96.61 %     686       3.39 %
Series 338     40,850       88.93 %     5,083       11.07 %
Series 339     89,000       96.89 %     2,855       3.11 %
Series 340     216,550       97.02 %     6,642       2.98 %
Series 343     26,100       96.61 %     916       3.39 %
Series 344     24,400       96.59 %     862       3.41 %
Series 345     111,025       96.72 %     3,761       3.28 %
Series 346     27,050       96.65 %     937       3.35 %
Series 348     70,332       77.16 %     20,821       22.84 %
Series 360     66,503       98.44 %     1,052       1.56 %
Series 362     47,200       98.00 %     962       2.00 %
Series 365     21,089       98.47 %     327       1.53 %
Series 370     27,750       96.62 %     972       3.38 %
Series 372     31,100       96.73 %     1,051       3.27 %
Series 374     33,300       96.64 %     1,158       3.36 %
Series 377     13,600       96.78 %     453       3.22 %
Series 386     100,788       77.28 %     29,626       22.72 %
Series 411     44,100       97.33 %     1,211       2.67 %
Series 415     25,195       97.21 %     724       2.79 %
Series 417     39,439       76.86 %     11,875       23.14 %
Series 420     30,550       97.24 %     866       2.76 %
Series 421     29,942       98.42 %     481       1.58 %
Series 423     18,400       97.62 %     449       2.38 %
Series 429     41,845       97.73 %     974       2.27 %
Series 442     21,100       98.60 %     299       1.40 %
Series 446     219,106       77.77 %     62,616       22.23 %
Series 451     14,985       98.30 %     259       1.70 %
Series 453     481,675       99.40 %     2,899       0.60 %
Series 463     18,050       99.36 %     116       0.64 %
Series 467     13,050       99.16 %     110       0.84 %
Series 469     15,250       98.99 %     156       1.01 %
Series 470     12,467       98.91 %     138       1.09 %
Series 486     10,600       99.20 %     86       0.80 %
Series 488     27,700       99.45 %     152       0.55 %
Series 489     27,652       99.72 %     79       0.28 %
Series 497     23,874       99.85 %     35       0.15 %
Series 498     17,186       99.91 %     15       0.09 %
Series 506     11,029       99.92 %     9       0.08 %
Series 508     45,484       99.74 %     120       0.26 %

 

Item 5. Interest of Management and Others in Certain Transactions

 

For further details, please see Note 2, “Related Party Transactions” and Note 6, “Subsequent Events” in Item 7, Consolidated Financial Statements.

 

Item 6. Other Information

 

None.

 

13
 

 

Item 7. Consolidated Financial Statements

 

Masterworks Vault 1, LLC

 

Consolidated Financial Statements

January 1, 2025 - December 31, 2025

and January 1, 2024 - December 31, 2024

 

CONTENTS

 

  Page
   
Independent Auditor’s Report F-2
   
Consolidated Balance Sheet F-3
   
Consolidated Statement of Operations F-21
   
Consolidated Statement of Members’ Equity F-39
   
Consolidated Statement of Cash Flows F-67
   
Consolidated Notes to Financial Statements F-85 – F-90

 

F-1
 

 

Independent auditor’s report

 

To the Board of Managers and Members of

Masterworks Vault 1, LLC

 

Opinion

 

We have audited the accompanying consolidated financial statements of Masterworks Vault 1, LLC (the “Company”) as a whole, on a consolidated basis, which comprise the consolidated balance sheets of the Company as of December 31, 2025 and 2024, and the related consolidated statements of operations, members’ equity, and cash flows for the period January 1, 2025 through December 31, 2025 and January 1, 2024 through December 31, 2024, and the related notes to the consolidated financial statements. We have also audited the accompanying consolidated financial statements of each listed Series of the Company, which comprise each listed Series’ consolidated balance sheet as of December 31, 2025 and 2024, and the related consolidated statements of operations, members’ equity, and cash flows for the period January 1, 2025 through December 31, 2025 and January 1, 2024 through December 31, 2024, for each listed Series, and the related notes to each listed Series’ consolidated financial statements.

 

In our opinion, the consolidated financial statements for the Company as a whole and for each Series referred to above present fairly, in all material respects, the consolidated financial position of the Company as of December 31, 2025 and 2024, the financial position of each listed Series as of December 31, 2025 and 2024, the results of the Company’s consolidated operations, its member’s equity and its cash flows for the period January 1, 2025 through December 31, 2025 and January 1, 2024 through December 31, 2024, and the results of each listed Series’ consolidated operations, its member’s equity and cash flows for the period January 1, 2025 through December 31, 2025 and January 1, 2024 through December 31, 2024, 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 Consolidated Financial Statements and Each Series’ Consolidated Financial Statements section of our report. We are required to be independent of the Company and each listed Series and to meet our other ethical responsibilities, in accordance with the relevant ethical requirements relating to our audits and in accordance with U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

 

Responsibilities of Management for the Consolidated Financial Statements and Each Series’ Consolidated Financial Statements

 

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

 

In preparing the consolidated financial statements of the Company and each listed Series’ 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 and each listed Series’ ability to continue as a going concern within one year after the date that the consolidated financial statements of the Company and each listed Series’ consolidated financial statements are available to be issued.

 

Auditor’s Responsibilities for the Audit of the Consolidated Financial Statements and Each Series’ Consolidated Financial Statements

 

Our objectives are to obtain reasonable assurance about whether the consolidated financial statements of the Company as a whole and each listed Series’ consolidated financial statements 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 generally accepted auditing standards 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, including omissions, 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 consolidated financial statements of the Company as a whole or on each listed Series’ consolidated financial statements.

 

In performing an audit in accordance with generally accepted auditing standards, we:

 

Exercise professional judgment and maintain professional skepticism throughout the audit.
Identify and assess the risks of material misstatement of the consolidated financial statements of the Company and each listed Series’ consolidated 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 consolidated financial statements of the Company and each listed Series’ consolidated 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 or each listed Series’ 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 consolidated financial statements of the Company and each Series’ consolidated 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 and each listed Series’ 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.

 

 

 

AGD Legal, S. C.

Cancun, Quintana Roo

April 3, 2026

 

F-2
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 300   Series 309   Series 315   Series 316   Series 318   Series 319 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $130    130    130    130    130    130 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   130    130    130    130    130    130 
Artwork   1,560,000    2,003,000    634,000    944,000    501,000    626,000 
Total Assets  $1,560,130    2,003,130    634,130    944,130    501,130    626,130 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $1,560,130    2,003,130    634,130    944,130    501,130    626,130 
                               
Noncontrolling interests in consolidated subsidiary   43,315    15,240    20,940    30,300    9,319    22,620 
Members’ Equity   1,516,815    1,987,890    613,190    913,830    491,811    603,510 
                               
Total Liabilities And Members’ Equity  $1,560,130    2,003,130    634,130    944,130    501,130    626,130 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-3
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 320   Series 322   Series 323   Series 329   Series 336   Series 338 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $130    -    130    130    130    130 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   130    -    130    130    130    130 
Artwork   405,000         458,000    561,000    391,000    894,000 
Total Assets  $405,130    -    458,130    561,130    391,130    894,130 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-         -    -    -    - 
Management services fee payable   -         -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -         -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $405,130    -    458,130    561,130    391,130    894,130 
                               
Noncontrolling interests in consolidated subsidiary   11,720    -    12,605    4,520    13,720    7,336 
Members’ Equity   393,410    -    445,525    556,610    377,410    886,794 
                               
Total Liabilities And Members’ Equity  $405,130    -    458,130    561,130    391,130    894,130 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-4
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 339   Series 340   Series 343   Series 344   Series 345   Series 346 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $130    130    130    130    130    130 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   130    130    130    130    130    130 
Artwork   1,780,000    4,331,000    522,000    488,000    2,220,000    541,000 
Total Assets  $1,780,130    4,331,130    522,130    488,130    2,220,130    541,130 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $1,780,130    4,331,130    522,130    488,130    2,220,130    541,130 
                               
Noncontrolling interests in consolidated subsidiary   57,204    133,690    18,320    17,240    75,220    18,740 
Members’ Equity   1,722,926    4,197,440    503,810    470,890    2,144,910    522,390 
                               
Total Liabilities And Members’ Equity  $1,780,130    4,331,130    522,130    488,130    2,220,130    541,130 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-5
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 348   Series 360   Series 362   Series 365   Series 370   Series 372 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $130    120    120    120    130    130 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   130    120    120    120    130    130 
Artwork   1,804,000    1,332,000    944,000    422,000    555,000    622,000 
Total Assets  $1,804,130    1,332,120    944,120    422,120    555,130    622,130 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $1,804,130    1,332,120    944,120    422,120    555,130    622,130 
                               
Noncontrolling interests in consolidated subsidiary   19,060    19,100    19,240    6,320    19,440    21,447 
Members’ Equity   1,785,070    1,313,020    924,880    415,800    535,690    600,683 
                               
Total Liabilities And Members’ Equity  $1,804,130    1,332,120    944,120    422,120    555,130    622,130 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-6
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 374   Series 377   Series 386   Series 411   Series 415   Series 417 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $130    130    120    120    620    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   130    130    120    120    620    120 
Artwork   666,000    272,000    2,553,000    882,000    504,000    999,000 
Total Assets  $666,130    272,130    2,553,120    882,120    504,620    999,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    500    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    500    - 
Total Liabilities  $-    -    -    -    500    - 
Members’ Equity:                              
Total Members’ Equity  $666,130    272,130    2,553,120    882,120    504,120    999,120 
                               
Noncontrolling interests in consolidated subsidiary   23,160    9,883    46,300    25,153    14,792    22,380 
Members’ Equity   642,970    262,247    2,506,820    856,967    489,328    976,740 
                               
Total Liabilities And Members’ Equity  $666,130    272,130    2,553,120    882,120    504,620    999,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-7
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 420   Series 421   Series 423   Series 429   Series 442   Series 446 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120     (691 )    120    120    120    3,730 
Receivable from Affiliates   -     811     -    -    -    - 
Total Current Assets   120    120    120    120    120    3,730 
Artwork   611,000    601,000    368,000    838,000    422,000    5,550,000 
Total Assets  $611,120    601,120    368,120    838,120    422,120    5,553,730 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    (811)   -    -    -    3,610 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    811    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    3,610 
Total Liabilities  $-    -    -    -    -    3,610 
Members’ Equity:                              
Total Members’ Equity  $611,120    601,120    368,120    838,120    422,120    5,550,120 
                               
Noncontrolling interests in consolidated subsidiary   17,471    7,592    8,982    18,380    5,980    74,084 
Members’ Equity   593,649    593,528    359,138    819,740    416,140    5,476,037 
                               
Total Liabilities And Members’ Equity  $611,120    601,120    368,120    838,120    422,120    5,553,730 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-8
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 451   Series 453   Series 463   Series 467   Series 469   Series 470   Series 486 
ASSETS                                   
Current Assets:                                   
Cash and Cash Equivalents  $120    36,850    2,610    610    110    110    110 
Receivable from Affiliates   -    -    -    -    -    -    - 
Total Current Assets   120    36,850    2,610    610    110    110    110 
Artwork   300,000    9,657,000    361,000    261,000    305,000    250,000    212,000 
Total Assets  $300,120    9,693,850    363,610    261,610    305,110    250,110    212,110 
LIABILITIES AND MEMBERS’ EQUITY                                   
Current Liabilities:                                   
Unsettled subscriptions and investor subscription deposits  $-    36,740    2,500    500    -    -    - 
Management services fee payable   -    -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    21,820    -    -    -    660    - 
Other amounts due to affiliates   -    -    -    -    -    -    - 
Total Current Liabilities   -    58,560    2,500    500    -    660    - 
Total Liabilities  $-    58,560    2,500    500    -    660    - 
Members’ Equity:                                   
Total Members’ Equity  $300,120    9,635,290    361,110    261,110    305,110    249,450    212,110 
                                    
Noncontrolling interests in consolidated subsidiary   4,880    57,980    2,320    2,200    3,120    2,760    1,826 
Members’ Equity   295,240    9,577,310    358,790    258,910    301,990    246,690    210,284 
                                    
Total Liabilities And Members’ Equity  $300,120    9,693,850    363,610    261,610    305,110    250,110    212,110 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-9
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 488   Series 489   Series 497   Series 498   Series 506   Series 508   Series 510 
ASSETS                                   
Current Assets:                                   
Cash and Cash Equivalents  $610    2,810    5,110    110    110    110    152,560 
Receivable from Affiliates   -    -    -    -    -    -    - 
Total Current Assets   610    2,810    5,110    110    110    110    152,560 
Artwork   555,000    555,000    500,000    361,000    225,000    944,000    - 
Total Assets  $555,610    557,810    505,110    361,110    225,110    944,110    152,560 
LIABILITIES AND MEMBERS’ EQUITY                                   
Current Liabilities:                                   
Unsettled subscriptions and investor subscription deposits  $500    2,700    5,000    -    -    -    152,460 
Management services fee payable   -    -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   1,000    1,960    22,520    17,280    4,420    34,320    - 
Other amounts due to affiliates   -    -    -    -    -    -    - 
Total Current Liabilities   1,500    4,660    27,520    17,280    4,420    34,320    152,460 
Total Liabilities  $1,500    4,660    27,520    17,280    4,420    34,320    152,460 
Members’ Equity:                                   
Total Members’ Equity  $554,110    553,150    477,590    343,830    220,690    909,790    100 
                                    
Noncontrolling interests in consolidated subsidiary   3,040    1,580    700    300    180    2,400    - 
Members’ Equity   551,070    551,570    476,890    343,530    220,510    907,390    100 
                                    
Total Liabilities And Members’ Equity  $555,610    557,810    505,110    361,110    225,110    944,110    152,560 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-10
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 512   Series 513   Series 520   Series 521   Series 522   Series General   Series Consolidated 
ASSETS                                   
Current Assets:                                   
Cash and Cash Equivalents  $555,800    184,340    100    100    100     (74,903 )     875,198  
Receivable from Affiliates   100    -    -    -    -    76,266     77,177  
Total Current Assets   555,900    184,340    100    100    100     1,363      952,375  
Artwork   -    -    -    -    -    -    53,290,000 
Total Assets  $555,900    184,340    100    100    100     1,363      54,242,375  
LIABILITIES AND MEMBERS’ EQUITY                                   
Current Liabilities:                                   
Unsettled subscriptions and investor subscription deposits  $555,800    184,240    -    -    -    -     943,740  
Management services fee payable   -    -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    -    103,980 
Other amounts due to affiliates   -    -    -    -    -     1,363      2,175  
Total Current Liabilities   555,800    184,240    -    -    -     1,363      1,049,895  
Total Liabilities  $555,800    184,240    -    -    -     1,363      1,049,895  
Members’ Equity:                                   
Total Members’ Equity  $100    100    100    100    100    -     53,192,480  
                                    
Noncontrolling interests in consolidated subsidiary   -    -    -    -    -    -    974,099 
Members’ Equity   100    100    100    100    100    -     52,218,381  
                                    
Total Liabilities And Members’ Equity  $555,900    184,340    100    100    100     1,363      54,242,375  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-11
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 300   Series 309   Series 315   Series 316   Series 318   Series 319 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    120    120    120    120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    120    120    120    120    120 
Artwork   1,560,000    2,003,000    634,000    944,000    501,000    626,000 
Total Assets  $1,560,120    2,003,120    634,120    944,120    501,120    626,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $1,560,120    2,003,120    634,120    944,120    501,120    626,120 
                               
Noncontrolling interests in consolidated subsidiary   27,534    21,080    11,340    15,900    3,096    13,020 
Members’ Equity   1,532,586    1,982,040    622,780    928,220    498,024    613,100 
                               
Total Liabilities And Members’ Equity  $1,560,120    2,003,120    634,120    944,120    501,120    626,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-12
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 320   Series 322   Series 323   Series 329   Series 336   Series 338 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120         120    120    120    120 
Receivable from Affiliates   -         -    -    -    - 
Total Current Assets   120    -    120    120    120    120 
Artwork   405,000         458,000    561,000    391,000    894,000 
Total Assets  $405,120    -    458,120    561,120    391,120    894,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-         -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -         -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $405,120    -    458,120    561,120    391,120    894,120 
                               
Noncontrolling interests in consolidated subsidiary   5,480    -    5,575    6,860    7,720    11,262 
Members’ Equity   399,640    -    452,545    554,260    383,400    882,858 
                               
Total Liabilities And Members’ Equity  $405,120    -    458,120    561,120    391,120    894,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-13
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 339   Series 340   Series 343   Series 344   Series 345   Series 346 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    120    120    120    120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    120    120    120    120    120 
Artwork   1,780,000    4,331,000    522,000    488,000    2,220,000    541,000 
Total Assets  $1,780,120    4,331,120    522,120    488,120    2,220,120    541,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $1,780,120    4,331,120    522,120    488,120    2,220,120    541,120 
                               
Noncontrolling interests in consolidated subsidiary   29,460    66,840    10,400    9,800    41,880    10,580 
Members’ Equity   1,750,660    4,264,280    511,720    478,320    2,178,240    530,540 
                               
Total Liabilities And Members’ Equity  $1,780,120    4,331,120    522,120    488,120    2,220,120    541,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-14
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 348   Series 360   Series 362   Series 365   Series 370   Series 372 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $220    1,110    110    130    120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   220    1,110    110    130    120    120 
Artwork   1,804,000    1,332,000    944,000    422,000    555,000    622,000 
Total Assets  $1,804,220    1,333,110    944,110    422,130    555,120    622,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $100    1,000    -    20    -    - 
Amounts due to affiliate for purchase of artwork   951,560    100,920    -    6,600    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   951,660    101,920    -    6,620    -    - 
Total Liabilities  $951,660    101,920    -    6,620    -    - 
Members’ Equity:                              
Total Members’ Equity  $852,560    1,231,190    944,110    415,510    555,120    622,120 
                               
Noncontrolling interests in consolidated subsidiary   -    -    5,080    80    11,040    11,420 
Members’ Equity   852,560    1,231,190    939,030    415,430    544,080    610,700 
                               
Total Liabilities And Members’ Equity  $1,804,220    1,333,110    944,110    422,130    555,120    622,120 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-15
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 374   Series 377   Series 386   Series 411   Series 415   Series 417 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    120    110    110    610    110 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    120    110    110    610    110 
Artwork   666,000    272,000    2,553,000    882,000    504,000    999,000 
Total Assets  $666,120    272,120    2,553,110    882,110    504,610    999,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    500    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    500    - 
Total Liabilities  $-    -    -    -    500    - 
Members’ Equity:                              
Total Members’ Equity  $666,120    272,120    2,553,110    882,110    504,110    999,110 
                               
Noncontrolling interests in consolidated subsidiary   13,080    4,980    16,640    11,130    6,700    12,160 
Members’ Equity   653,040    267,140    2,536,470    870,980    497,410    986,950 
                               
Total Liabilities And Members’ Equity  $666,120    272,120    2,553,110    882,110    504,610    999,110 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-16
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 420   Series 421   Series 423   Series 429   Series 442   Series 446 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $110    3,830    110    110    24,410    60,400 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   110    3,830    110    110    24,410    60,400 
Artwork   611,000    601,000    368,000    838,000    422,000    5,550,000 
Total Assets  $611,110    604,830    368,110    838,110    446,410    5,610,400 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    3,720    -    -    24,300    60,290 
Amounts due to affiliate for purchase of artwork   -    338,140    -    -    73,880    254,280 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    341,860    -    -    98,180    314,570 
Total Liabilities  $-    341,860    -    -    98,180    314,570 
Members’ Equity:                              
Total Members’ Equity  $611,110    262,970    368,110    838,110    348,230    5,295,830 
                               
Noncontrolling interests in consolidated subsidiary   7,960    -    3,460    5,660    -    1,160 
Members’ Equity   603,150    262,970    364,650    832,450    348,230    5,294,670 
                               
Total Liabilities And Members’ Equity  $611,110    604,830    368,110    838,110    446,410    5,610,400 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-17
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 451   Series 453   Series 463   Series 467   Series 469   Series 470   Series 486 
ASSETS                                   
Current Assets:                                   
Cash and Cash Equivalents  $1,490    -    -    -    -    -    - 
Receivable from Affiliates   -    -    100    -    -    -    - 
Total Current Assets   1,490    -    100    -    -    -    - 
Artwork   300,000    -    -    -    -    -    - 
Total Assets  $301,490    -    100    -    -    -    - 
LIABILITIES AND MEMBERS’ EQUITY                                   
Current Liabilities:                                   
Unsettled subscriptions and investor subscription deposits  $1,380    -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   4,180    -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    -    - 
Total Current Liabilities   5,560    -    -    -    -    -    - 
Total Liabilities  $5,560    -    -    -    -    -    - 
Members’ Equity:                                   
Total Members’ Equity  $295,930    -    100    -    -    -    - 
                                    
Noncontrolling interests in consolidated subsidiary   320    -    -    -    -    -    - 
Members’ Equity   295,610    -    100    -    -    -    - 
                                    
Total Liabilities And Members’ Equity  $301,490    -    100    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-18
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

    Series 488    Series 489    Series 497    Series 498    Series 506    Series 508    Series 510 
ASSETS                                                                  
Current Assets:                                   
Cash and Cash Equivalents  $-    -    -    -    -    -    - 
Receivable from Affiliates   -    -    -    -    -    -    - 
Total Current Assets   -    -    -    -    -    -    - 
Artwork   -    -    -    -    -    -    - 
Total Assets  $-    -    -    -    -    -    - 
LIABILITIES AND MEMBERS’ EQUITY                                   
Current Liabilities:                                   
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    -    - 
Total Current Liabilities   -    -    -    -    -    -    - 
Total Liabilities  $-    -    -    -    -    -    - 
Members’ Equity:                                   
Total Members’ Equity  $-    -    -    -    -    -    - 
                                    
Noncontrolling interests in consolidated subsidiary   -    -    -    -    -    -    - 
Members’ Equity   -    -    -    -    -    -    - 
                                    
Total Liabilities And Members’ Equity  $-    -    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-19
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 512   Series 513   Series 520   Series 521   Series 522   Series General   Series Consolidated 
ASSETS                                   
Current Assets:                                   
Cash and Cash Equivalents  $-    -    -    -    -     4,572      100,062  
Receivable from Affiliates   -    -    -    -    -    -    100 
Total Current Assets   -    -    -    -    -     4,572      100,162  
Artwork   -    -    -    -    -    -    39,104,000 
Total Assets  $-    -    -    -    -     4,572      39,204,162  
LIABILITIES AND MEMBERS’ EQUITY                                   
Current Liabilities:                                   
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    -    91,310 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -         1,729,560 
Other amounts due to affiliates   -    -    -    -    -     4,572      4,572  
Total Current Liabilities   -    -    -    -    -     4,572      1,825,442  
Total Liabilities  $-    -    -    -    -     4,572      1,825,442  
Members’ Equity:                                   
Total Members’ Equity  $-    -    -    -    -    -    37,378,720 
                                    
Noncontrolling interests in consolidated subsidiary   -    -    -    -    -    -    408,697 
Members’ Equity   -    -    -    -    -    -    36,970,023 
                                    
Total Liabilities And Members’ Equity  $-    -    -    -    -     4,572      39,204,162  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-20
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 300   Series 309   Series 315   Series 316   Series 318   Series 319 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $24,621    30,480    9,600    14,400    7,925    9,600 
Total Expenses   24,621    30,480    9,600    14,400    7,925    9,600 
Net Income/(Loss)  $(24,611)   (30,470)   (9,590)   (14,390)   (7,915)   (9,590)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.32)   (0.30)   (0.30)   (0.30)   (0.32)   (0.31)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   78,099    100,277    31,740    47,260    25,081    31,340 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-21
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

    Series 320     Series 322     Series 323     Series 329     Series 336     Series 338  
Income:                                                
Royalties   $ 10               10       10       10       10  
Gain on sale of artwork     -               -       -       -       -  
Total Income   $ 10       -       10       10       10       10  
Expenses:                                                
Share-based compensation - administrative services fees   $ 6,240               7,030       8,400       6,000       14,716  
Total Expenses     6,240       -       7,030       8,400       6,000       14,716  
Net Income/(Loss)   $ (6,230 )     -       (7,020 )     (8,390 )     (5,990 )     (14,706 )
                                                 
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted   $ (0.31 )     -       (0.31 )     (0.30 )     (0.31 )     (0.33 )
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted     20,276               22,929       28,085       19,575       44,757  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-22
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 339   Series 340   Series 343   Series 344   Series 345   Series 346 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $27,744    66,850    7,920    7,440    33,840    8,160 
Total Expenses   27,744    66,850    7,920    7,440    33,840    8,160 
Net Income/(Loss)  $(27,734)   (66,840)   (7,910)   (7,430)   (33,830)   (8,150)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.31)   (0.31)   (0.30)   (0.30)   (0.30)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   89,113    216,825    26,133    24,431    111,141    27,084 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-23
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 348   Series 360   Series 362   Series 365   Series 370   Series 372 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $19,060    19,100    14,160    6,240    8,400    10,027 
Total Expenses   19,060    19,100    14,160    6,240    8,400    10,027 
Net Income/(Loss)  $(19,050)   (19,090)   (14,150)   (6,230)   (8,390)   (10,017)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.24)   (0.29)   (0.30)   (0.30)   (0.30)   (0.32)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   80,431    65,858    47,259    21,095    27,785    31,140 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-24
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 374   Series 377   Series 386   Series 411   Series 415   Series 417 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $10,080    4,903    38,640    14,023    8,092    15,120 
Total Expenses   10,080    4,903    38,640    14,023    8,092    15,120 
Net Income/(Loss)  $(10,070)   (4,893)   (38,630)   (14,013)   (8,082)   (15,110)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.36)   (0.30)   (0.32)   (0.32)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   33,342    13,617    127,811    44,156    25,232    50,013 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-25
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 420   Series 421   Series 423   Series 429   Series 442   Series 446 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $9,511    7,592    5,522    12,720    5,980    83,624 
Total Expenses   9,511    7,592    5,522    12,720    5,980    83,624 
Net Income/(Loss)  $(9,501)   (7,582)   (5,512)   (12,710)   (5,970)   (83,614)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.31)   (0.28)   (0.30)   (0.30)   (0.29)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   30,589    27,257    18,423    41,953    20,724    275,929 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-26
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 451   Series 453   Series 463   Series 467   Series 469   Series 470   Series 486 
Income:                                   
Royalties  $10    10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10    10 
Expenses:                                   
Share-based compensation - administrative services fees  $4,560    57,980    2,320    2,200    3,120    2,760    1,826 
Total Expenses   4,560    57,980    2,320    2,200    3,120    2,760    1,826 
Net Income/(Loss)  $(4,550)   (57,970)   (2,310)   (2,190)   (3,110)   (2,750)   (1,816)
                                    
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.13)   (0.13)   (0.17)   (0.21)   (0.22)   (0.17)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   14,996    430,174    17,139    12,709    15,057    12,385    10,613 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-27
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 488   Series 489   Series 497   Series 498   Series 506   Series 508   Series 510 
Income:                                   
Royalties  $10    10    10    10    10    10    - 
Gain on sale of artwork   -    -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10    - 
Expenses:                                   
Share-based compensation - administrative services fees  $3,040    1,580    700    300    180    2,400    - 
Total Expenses   3,040    1,580    700    300    180    2,400    - 
Net Income/(Loss)  $(3,030)   (1,570)   (690)   (290)   (170)   (2,390)   - 
                                    
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.11)   (0.06)   (0.03)   (0.02)   (0.02)   (0.05)   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   26,569    26,520    22,787    16,671    10,256    45,314    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-28
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2025 through December 31, 2025

 

   Series 512   Series 513   Series 520   Series 521   Series 522   Series General   Series Consolidated 
Income:                                   
Royalties  $-    -    -    -    -    -    480 
Gain on sale of artwork   -    -    -    -    -    -    - 
Total Income  $-    -    -    -    -         480 
Expenses:                                   
Share-based compensation - administrative services fees  $-    -    -    -    -    -    666,726 
Total Expenses  -    -    -    -    -    -    666,726 
Net Income/(Loss)  $-    -    -    -    -    -    (666,246)
                                    
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $-    -    -    -    -    -    - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   -    -    -    -    -    -     -  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-29
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 300   Series 309   Series 315   Series 316   Series 318   Series 319 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $23,614    21,080    9,600    14,160    3,096    9,360 
Total Expenses   23,614    21,080    9,600    14,160    3,096    9,360 
Net Income/(Loss)  $(23,604)   (21,070)   (9,590)   (14,150)   (3,086)   (9,350)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.24)   (0.30)   (0.30)   (0.17)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   78,000    86,417    31,700    47,200    18,608    31,300 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-30
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 320   Series 322   Series 323   Series 329   Series 336   Series 338 
Income:                              
Royalties  $10         10    10    10    10 
Gain on sale of artwork   -         -    -    -    - 
Total Income  $10    -    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $5,480         5,575    6,860    6,000    11,262 
Total Expenses   5,480    -    5,575    6,860    6,000    11,262 
Net Income/(Loss)  $(5,470)   -    (5,565)   (6,850)   (5,990)   (11,252)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.27)   -    (0.25)   (0.26)   (0.31)   (0.26)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   20,056         21,962    26,276    19,550    42,556 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-31
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

 

   Series 339   Series 340   Series 343   Series 344   Series 345   Series 346 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $26,640    65,040    7,920    7,440    33,360    8,160 
Total Expenses   26,640    65,040    7,920    7,440    33,360    8,160 
Net Income/(Loss)  $(26,630)   (65,030)   (7,910)   (7,430)   (33,350)   (8,150)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.30)   (0.30)   (0.30)   (0.30)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   89,000    216,550    26,100    24,400    111,000    27,050 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-32
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 348   Series 360   Series 362   Series 365   Series 370   Series 372 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $-    -    5,080    80    8,400    9,360 
Total Expenses   -    -    5,080    80    8,400    9,360 
Net Income/(Loss)  $10    10    (5,070)   (70)   (8,390)   (9,350)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $0.00    0.00    (0.11)   (0.00)   (0.30)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   29,661    34,423    47,037    15,219    27,750    31,100 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-33
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 374   Series 377   Series 386   Series 411   Series 415   Series 417 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $10,080    4,080    16,640    11,130    6,700    12,160 
Total Expenses   10,080    4,080    16,640    11,130    6,700    12,160 
Net Income/(Loss)  $(10,070)   (4,070)   (16,630)   (11,120)   (6,690)   (12,150)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.30)   (0.15)   (0.25)   (0.27)   (0.24)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   33,300    13,600    114,558    43,871    25,200    49,950 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-34
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 420   Series 421   Series 423   Series 429   Series 442   Series 446 
Income:                              
Royalties  $10    10    10    10    10    10 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $10    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $7,960    -    3,460    5,660    -    1,160 
Total Expenses   7,960    -    3,460    5,660    -    1,160 
Net Income/(Loss)  $(7,950)   10    (3,450)   (5,650)   10    (1,150)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.26)   0.00    (0.19)   (0.14)   0.00    (0.00)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   30,550    10,629    18,400    41,447    9,244    238,947 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-35
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 451   Series 453   Series 463   Series 467   Series 469   Series 470   Series 486 
Income:                                   
Royalties  $10    -    -    -    -    -    - 
Gain on sale of artwork   -    -    -    -    -    -    - 
Total Income  $10    -    -    -    -    -    - 
Expenses:                                   
Share-based compensation - administrative services fees  $320    -    -    -    -    -    - 
Total Expenses   320    -    -    -    -    -    - 
Net Income/(Loss)  $(310)   -    -    -    -    -    - 
                                    
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.02)   -    -    -    -    -    - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   13,146    -    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-36
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

    Series 488    Series 489    Series 497    Series 498    Series 506    Series 508    Series 510 
Income:                                   
Royalties  $-    -    -    -    -    -    - 
Gain on sale of artwork   -    -    -    -    -    -    - 
Total Income  $-    -    -    -    -    -    - 
Expenses:                                   
Share-based compensation - administrative services fees  $-    -    -    -    -    -    - 
Total Expenses   -    -    -    -    -    -    - 
Net Income/(Loss)  $-    -    -    -    -    -    - 
                                    
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $-    -    -    -    -    -    - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   -    -    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-37
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Income Statement

For the period from January 1, 2024 through December 31, 2024

 

   Series 512   Series 513   Series 520   Series 521   Series 522   Series General   Series Consolidated 
Income:                                   
Royalties  $-    -    -    -    -    -    360 
Gain on sale of artwork   -    -    -    -    -    -    - 
Total Income  $-    -    -    -    -         360 
Expenses:                                   
Share-based compensation - administrative services fees  $-    -    -    -    -    -    366,917 
Total Expenses   -    -    -    -    -    -    366,917 
Net Income/(Loss)  $-    -    -    -    -    -    (366,557)
                                    
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $-    -    -    -    -    -    - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   -    -    -    -    -    -     -  

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-38
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Members’ Equity

(Unaudited) 

 

Series 300
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   78,000    1,556,090    1,000   $100   $1,556,190    196    3,920   $1,560,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,176    23,614    23,614 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (23,604)   -    -    (23,604)   -    -    (23,604)
Balance at December 31, 2024   78,000   $1,532,486    1,000   $100   $1,532,586    1,372   $27,534   $1,560,120 
                                         
Balance at January 1, 2025    78,000    1,532,486     1,000   100     1,532,586     1,372    27,534   1,560,120  
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,188    24,621    24,621 
Shares exchanged   442    8,840    -    -    8,840    (442)   (8,840)   - 
Net income/(loss)   -    (24,611)   -    -    (24,611)   -    -    (24,611)
Balance at December 31, 2025    78,442    1,516,715     1,000   100   1,516,815     2,118   43,315   1,560,130  

 

Series 309
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   34,649    692,990    1,000   $100   $693,090    -    -   $693,090 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   65,501    1,310,020    -    -    1,310,020    -    -    1,310,020 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,054    21,080    21,080 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (21,070)   -    -    (21,070)   -    -    (21,070)
Balance at December 31, 2024   100,150   $1,981,940    1,000   $100   $1,982,040    1,054   $21,080   $2,003,120 
                                         
Balance at January 1, 2025   100,150   $1,981,940    1,000   $100    1,982,040    1,054    21,080   $2,003,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,524    30,480    30,480 
Shares exchanged   1,816    36,320    -    -    36,320    (1,816)   (36,320)   - 
Net income/(loss)   -    (30,470)   -    -    (30,470)   -    -    (30,470)
Balance at December 31, 2025   101,966   $1,987,790    1,000   $100   $1,987,890    762   $15,240   $2,003,130 

 

F-39
 

 

Series 315
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   31,700    632,270    1,000   $100   $632,370    87    1,740   $634,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    480    9,600    9,600 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,590)   -    -    (9,590)   -    -    (9,590)
Balance at December 31, 2024   31,700   $622,680    1,000   $100   $622,780    567   $11,340   $634,120 
                                         
Balance at January 1, 2025   31,700   $622,680    1,000   $100    622,780    567    11,340   $634,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    480    9,600    9,600 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,590)   -    -    (9,590)   -    -    (9,590)
Balance at December 31, 2025   31,700   $613,090    1,000   $100   $613,190    1,047   $20,940   $634,130 

 

Series 316
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   47,200    942,270    1,000   $100   $942,370    87    1,740   $944,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    708    14,160    14,160 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (14,150)   -    -    (14,150)   -    -    (14,150)
Balance at December 31, 2024   47,200   $928,120    1,000   $100   $928,220    795   $15,900   $944,120 
                                         
Balance at January 1, 2025   47,200   $928,120    1,000   $100    928,220    795    15,900   $944,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    720    14,400    14,400 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (14,390)   -    -    (14,390)   -    -    (14,390)
Balance at December 31, 2025   47,200   $913,730    1,000   $100   $913,830    1,515   $30,300   $944,130 

 

F-40
 

 

Series 318
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   8,607    172,150    1,000   $100   $172,250    -    -   $172,250 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   16,443    328,860    -    -    328,860    -    -    328,860 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    148    3,096    3,096 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,086)   -    -    (3,086)   -    -    (3,086)
Balance at December 31, 2024   25,050   $497,924    1,000   $100   $498,024    148   $3,096   $501,120 
                                         
Balance at January 1, 2025   25,050   $497,924    1,000   $100    498,024    148    3,096   $501,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    372    7,925    7,925 
Shares exchanged   83    1,701    -    -    1,701    (83)   (1,701)   - 
Net income/(loss)   -    (7,915)   -    -    (7,915)   -    -    (7,915)
Balance at December 31, 2025   25,133   $491,711    1,000   $100   $491,811    437   $9,319   $501,130 

 

Series 319
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   31,300    622,350    1,000   $100   $622,450    183    3,660   $626,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    468    9,360    9,360 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,350)   -    -    (9,350)   -    -    (9,350)
Balance at December 31, 2024   31,300   $613,000    1,000   $100   $613,100    651   $13,020   $626,120 
                                         
Balance at January 1, 2025   31,300   $613,000    1,000   $100    613,100    651    13,020   $626,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    480    9,600    9,600 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,590)   -    -    (9,590)   -    -    (9,590)
Balance at December 31, 2025   31,300   $603,410    1,000   $100   $603,510    1,131   $22,620   $626,130 

 

F-41
 

 

Series 320
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   17,685    353,710    1,000   $100   $353,810    -    -   $353,810 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   2,565    51,300    -    -    51,300    -    -    51,300 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    274    5,480    5,480 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,470)   -    -    (5,470)   -    -    (5,470)
Balance at December 31, 2024   20,250   $399,540    1,000   $100   $399,640    274   $5,480   $405,120 
                                         
Balance at January 1, 2025   20,250   $399,540    1,000   $100    399,640    274    5,480   $405,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    312    6,240    6,240 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,230)   -    -    (6,230)   -    -    (6,230)
Balance at December 31, 2025   20,250   $393,310    1,000   $100   $393,410    586   $11,720   $405,130 

 

Series 322
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity   Total
Members’ Equity
 
Balance at January 1, 2024    23,850       573,980       1,000     $ 24,470     $ 598,450       83       1,660     $ 600,110  
Class B shares issued upon entity formation   -    -         -    -    -    -    - 
Share subscriptions settled - Net        -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -              - 
Shares exchanged    83       1,660       -       -       1,660       (83 )     (1,660 )      .   
Shares distributed     (23,933 )     (575,640 )     (1,000 )     (24,470 )     (600,110 )                     (600,110 )
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-        $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -         -    -    -    -    - 
Share subscriptions settled - Net        -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -              - 
Shares exchanged   -    -    -    -    -    -    -    - 
Shars distributed     -       -       -       -       -       -       -       -  
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    -   $-   $-    -   $-   $- 

 

F-42
 

 

Series 323
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   17,409    348,190    1,000   $100   $348,290    -    -   $348,290 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   5,491    109,820    -    -    109,820    -    -    109,820 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    277    5,575    5,575 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,565)   -    -    (5,565)   -    -    (5,565)
Balance at December 31, 2024   22,900   $452,445    1,000   $100   $452,545    277   $5,575   $458,120 
                                         
Balance at January 1, 2025   22,900   $452,445    1,000   $100    452,545    277    5,575   $458,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    348    7,030    7,030 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,020)   -    -    (7,020)   -    -    (7,020)
Balance at December 31, 2025   22,900   $445,425    1,000   $100   $445,525    625   $12,605   $458,130 

 

Series 329
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   20,334    406,690    1,000   $100   $406,790    -    -   $406,790 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   7,716    154,320    -    -    154,320    -    -    154,320 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    343    6,860    6,860 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,850)   -    -    (6,850)   -    -    (6,850)
Balance at December 31, 2024   28,050   $554,160    1,000   $100   $554,260    343   $6,860   $561,120 
                                         
Balance at January 1, 2025   28,050   $554,160    1,000   $100    554,260    343    6,860   $561,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    420    8,400    8,400 
Shares exchanged   537    10,740    -    -    10,740    (537)   (10,740)   - 
Net income/(loss)   -    (8,390)   -    -    (8,390)   -    -    (8,390)
Balance at December 31, 2025   28,587   $556,510    1,000   $100   $556,610    226   $4,520   $561,130 

 

F-43
 

 

Series 336
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   19,550    389,290    1,000   $100   $389,390    86    1,720   $391,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    300    6,000    6,000 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,990)   -    -    (5,990)   -    -    (5,990)
Balance at December 31, 2024   19,550   $383,300    1,000   $100   $383,400    386   $7,720   $391,120 
                                         
Balance at January 1, 2025   19,550   $383,300    1,000   $100    383,400    386    7,720   $391,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    300    6,000    6,000 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,990)   -    -    (5,990)   -    -    (5,990)
Balance at December 31, 2025   19,550   $377,310    1,000   $100   $377,410    686   $13,720   $391,130 

 

Series 338
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   32,796    655,930    1,000   $100   $656,030    -    -   $656,030 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   11,904    238,080    -    -    238,080    -    -    238,080 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    549    11,262    11,262 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (11,252)   -    -    (11,252)   -    -    (11,252)
Balance at December 31, 2024   44,700   $882,758    1,000   $100   $882,858    549   $11,262   $894,120 
                                         
Balance at January 1, 2025   44,700   $882,758    1,000   $100    882,858    549    11,262   $894,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    684    14,716    14,716 
Shares exchanged   891    18,643    -    -    18,643    (891)   (18,643)   - 
Net income/(loss)   -    (14,706)   -    -    (14,706)   -    -    (14,706)
Balance at December 31, 2025   45,591   $886,694    1,000   $100   $886,794    342   $7,336   $894,130 

 

F-44
 

 

Series 339
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   89,000    1,777,190    1,000   $100   $1,777,290    141    2,820   $1,780,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,332    26,640    26,640 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (26,630)   -    -    (26,630)   -    -    (26,630)
Balance at December 31, 2024   89,000   $1,750,560    1,000   $100   $1,750,660    1,473   $29,460   $1,780,120 
                                         
Balance at January 1, 2025   89,000   $1,750,560    1,000   $100    1,750,660    1,473    29,460   $1,780,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,356    27,744    27,744 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (27,734)   -    -    (27,734)   -    -    (27,734)
Balance at December 31, 2025   89,000   $1,722,826    1,000   $100   $1,722,926    2,829   $57,204   $1,780,130 

 

Series 340
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   213,453    4,267,270    1,000   $100   $4,267,370    90    1,800   $4,269,170 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   3,097    61,940    -    -    61,940    -    -    61,940 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    3,252    65,040    65,040 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (65,030)   -    -    (65,030)   -    -    (65,030)
Balance at December 31, 2024   216,550   $4,264,180    1,000   $100   $4,264,280    3,342   $66,840   $4,331,120 
                                         
Balance at January 1, 2025   216,550   $4,264,180    1,000   $100    4,264,280    3,342    66,840   $4,331,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    3,300    66,850    66,850 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (66,840)   -    -    (66,840)   -    -    (66,840)
Balance at December 31, 2025   216,550   $4,197,340    1,000   $100   $4,197,440    6,642   $133,690   $4,331,130 

 

F-45
 

 

Series 343
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   26,100    519,530    1,000   $100   $519,630    124    2,480   $522,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    396    7,920    7,920 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,910)   -    -    (7,910)   -    -    (7,910)
Balance at December 31, 2024   26,100   $511,620    1,000   $100   $511,720    520   $10,400   $522,120 
                                         
Balance at January 1, 2025   26,100   $511,620    1,000   $100    511,720    520    10,400   $522,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    396    7,920    7,920 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,910)   -    -    (7,910)   -    -    (7,910)
Balance at December 31, 2025   26,100   $503,710    1,000   $100   $503,810    916   $18,320   $522,130 

 

Series 344
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   24,400    485,650    1,000   $100   $485,750    118    2,360   $488,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    372    7,440    7,440 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,430)   -    -    (7,430)   -    -    (7,430)
Balance at December 31, 2024   24,400   $478,220    1,000   $100   $478,320    490   $9,800   $488,120 
                                         
Balance at January 1, 2025   24,400   $478,220    1,000   $100    478,320    490    9,800   $488,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    372    7,440    7,440 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,430)   -    -    (7,430)   -    -    (7,430)
Balance at December 31, 2025   24,400   $470,790    1,000   $100   $470,890    862   $17,240   $488,130 

 

F-46
 

 

Series 345
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   111,000    2,211,490    1,000   $100   $2,211,590    426    8,520   $2,220,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,668    33,360    33,360 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (33,350)   -    -    (33,350)   -    -    (33,350)
Balance at December 31, 2024   111,000   $2,178,140    1,000   $100   $2,178,240    2,094   $41,880   $2,220,120 
                                         
Balance at January 1, 2025   111,000   $2,178,140    1,000   $100    2,178,240    2,094    41,880   $2,220,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,692    33,840    33,840 
Shares exchanged   25    500    -    -    500    (25)   (500)   - 
Net income/(loss)   -    (33,830)   -    -    (33,830)   -    -    (33,830)
Balance at December 31, 2025   111,025   $2,144,810    1,000   $100   $2,144,910    3,761   $75,220   $2,220,130 

 

Series 346
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   27,050    538,590    1,000   $100   $538,690    121    2,420   $541,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    408    8,160    8,160 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (8,150)   -    -    (8,150)   -    -    (8,150)
Balance at December 31, 2024   27,050   $530,440    1,000   $100   $530,540    529   $10,580   $541,120 
                                         
Balance at January 1, 2025   27,050   $530,440    1,000   $100    530,540    529    10,580   $541,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    408    8,160    8,160 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (8,150)   -    -    (8,150)   -    -    (8,150)
Balance at December 31, 2025   27,050   $522,290    1,000   $100   $522,390    937   $18,740   $541,130 

 

F-47
 

 

Series 348
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   8,394    167,890    1,000   $100   $167,990    -    -   $167,990 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   34,228    684,560    -    -    684,560    -    -    684,560 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   42,622   $852,460    1,000   $100   $852,560    -   $-   $852,560 
                                         
Balance at January 1, 2025   42,622   $852,460    1,000   $100    852,560    -    -   $852,560 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   47,578    951,560    -    -    951,560    -    -    951,560 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    953    19,060    19,060 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (19,050)   -    -    (19,050)   -    -    (19,050)
Balance at December 31, 2025   90,200   $1,784,970    1,000   $100   $1,785,070    953   $19,060   $1,804,130 

 

Series 360
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   61,554    1,231,080    -    -    1,231,080    -    -    1,231,080 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   61,554   $1,231,090    1,000   $100   $1,231,190    -   $-   $1,231,190 
                                         
Balance at January 1, 2025   61,554   $1,231,090    1,000   $100    1,231,190    -    -   $1,231,190 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   5,046    100,920    -    -    100,920    -    -    100,920 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    955    19,100    19,100 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (19,090)   -    -    (19,090)   -    -    (19,090)
Balance at December 31, 2025   66,600   $1,312,920    1,000   $100   $1,313,020    955   $19,100   $1,332,120 

 

F-48
 

 

Series 362
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   47,200    944,000    -    -    944,000    -    -    944,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    254    5,080    5,080 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,070)   -    -    (5,070)   -    -    (5,070)
Balance at December 31, 2024   47,200   $938,930    1,000   $100   $939,030    254   $5,080   $944,110 
                                         
Balance at January 1, 2025   47,200   $938,930    1,000   $100    939,030    254    5,080   $944,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    708    14,160    14,160 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (14,150)   -    -    (14,150)   -    -    (14,150)
Balance at December 31, 2025   47,200   $924,780    1,000   $100   $924,880    962   $19,240   $944,120 

 

Series 365
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   20,770    415,400    -    -    415,400    -    -    415,400 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    4    80    80 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (70)   -    -    (70)   -    -    (70)
Balance at December 31, 2024   20,770   $415,330    1,000   $100   $415,430    4   $80   $415,510 
                                         
Balance at January 1, 2025   20,770   $415,330    1,000   $100    415,430    4    80   $415,510 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   330    6,600    -    -    6,600    -    -    6,600 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    312    6,240    6,240 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,230)   -    -    (6,230)   -    -    (6,230)
Balance at December 31, 2025   21,100   $415,700    1,000   $100   $415,800    316   $6,320   $422,120 

 

F-49
 

 

Series 370
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   27,750    552,370    1,000   $100   $552,470    132    2,640   $555,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    420    8,400    8,400 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (8,390)   -    -    (8,390)   -    -    (8,390)
Balance at December 31, 2024   27,750   $543,980    1,000   $100   $544,080    552   $11,040   $555,120 
                                         
Balance at January 1, 2025   27,750   $543,980    1,000   $100    544,080    552    11,040   $555,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    420    8,400    8,400 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (8,390)   -    -    (8,390)   -    -    (8,390)
Balance at December 31, 2025   27,750   $535,590    1,000   $100   $535,690    972   $19,440   $555,130 

 

Series 372
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   31,100    619,950    1,000   $100   $620,050    103    2,060   $622,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    468    9,360    9,360 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,350)   -    -    (9,350)   -    -    (9,350)
Balance at December 31, 2024   31,100   $610,600    1,000   $100   $610,700    571   $11,420   $622,120 
                                         
Balance at January 1, 2025   31,100   $610,600    1,000   $100    610,700    571    11,420   $622,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    480    10,027    10,027 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (10,017)   -    -    (10,017)   -    -    (10,017)
Balance at December 31, 2025   31,100   $600,583    1,000   $100   $600,683    1,051   $21,447   $622,130 

 

F-50
 

 

Series 374
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   33,300    663,010    1,000   $100   $663,110    150    3,000   $666,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    504    10,080    10,080 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (10,070)   -    -    (10,070)   -    -    (10,070)
Balance at December 31, 2024   33,300   $652,940    1,000   $100   $653,040    654   $13,080   $666,120 
                                         
Balance at January 1, 2025   33,300   $652,940    1,000   $100    653,040    654    13,080   $666,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    504    10,080    10,080 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (10,070)   -    -    (10,070)   -    -    (10,070)
Balance at December 31, 2025   33,300   $642,870    1,000   $100   $642,970    1,158   $23,160   $666,130 

 

Series 377
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   13,600    271,110    1,000   $100   $271,210    45    900   $272,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    204    4,080    4,080 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,070)   -    -    (4,070)   -    -    (4,070)
Balance at December 31, 2024   13,600   $267,040    1,000   $100   $267,140    249   $4,980   $272,120 
                                         
Balance at January 1, 2025   13,600   $267,040    1,000   $100    267,140    249    4,980   $272,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    204    4,903    4,903 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,893)   -    -    (4,893)   -    -    (4,893)
Balance at December 31, 2025   13,600   $262,147    1,000   $100   $262,247    453   $9,883   $272,130 

 

F-51
 

 

Series 386
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   127,650    2,553,000    -    -    2,553,000    -    -    2,553,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    832    16,640    16,640 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (16,630)   -    -    (16,630)   -    -    (16,630)
Balance at December 31, 2024   127,650   $2,536,370    1,000   $100   $2,536,470    832   $16,640   $2,553,110 
                                         
Balance at January 1, 2025   127,650   $2,536,370    1,000   $100    2,536,470    832    16,640   $2,553,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,932    38,640    38,640 
Shares exchanged   449    8,980    -    -    8,980    (449)   (8,980)   - 
Net income/(loss)   -    (38,630)   -    -    (38,630)   -    -    (38,630)
Balance at December 31, 2025   128,099   $2,506,720    1,000   $100   $2,506,820    2,315   $46,300   $2,553,120 

 

Series 411
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   44,100    882,000    -    -    882,000    -    -    882,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    539    11,130    11,130 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (11,120)   -    -    (11,120)   -    -    (11,120)
Balance at December 31, 2024   44,100   $870,880    1,000   $100   $870,980    539   $11,130   $882,110 
                                         
Balance at January 1, 2025   44,100   $870,880    1,000   $100    870,980    539    11,130   $882,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    672    14,023    14,023 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (14,013)   -    -    (14,013)   -    -    (14,013)
Balance at December 31, 2025   44,100   $856,867    1,000   $100   $856,967    1,211   $25,153   $882,120 

 

F-52
 

 

Series 415
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   25,200    504,000    -    -    504,000    -    -    504,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    335    6,700    6,700 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,690)   -    -    (6,690)   -    -    (6,690)
Balance at December 31, 2024   25,200   $497,310    1,000   $100   $497,410    335   $6,700   $504,110 
                                         
Balance at January 1, 2025   25,200   $497,310    1,000   $100    497,410    335    6,700   $504,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    384    8,092    8,092 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (8,082)   -    -    (8,082)   -    -    (8,082)
Balance at December 31, 2025   25,200   $489,228    1,000   $100   $489,328    719   $14,792   $504,120 

 

Series 417
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   49,950    999,000    -    -    999,000    -    -    999,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    608    12,160    12,160 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (12,150)   -    -    (12,150)   -    -    (12,150)
Balance at December 31, 2024   49,950   $986,850    1,000   $100   $986,950    608   $12,160   $999,110 
                                         
Balance at January 1, 2025   49,950   $986,850    1,000   $100    986,950    608    12,160   $999,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    756    15,120    15,120 
Shares exchanged   245    4,900    -    -    4,900    (245)   (4,900)   - 
Net income/(loss)   -    (15,110)   -    -    (15,110)   -    -    (15,110)
Balance at December 31, 2025   50,195   $976,640    1,000   $100   $976,740    1,119   $22,380   $999,120 

 

F-53
 

 

Series 420
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   30,550    611,000    -    -    611,000    -    -    611,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    398    7,960    7,960 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,950)   -    -    (7,950)   -    -    (7,950)
Balance at December 31, 2024   30,550   $603,050    1,000   $100   $603,150    398   $7,960   $611,110 
                                         
Balance at January 1, 2025   30,550   $603,050    1,000   $100    603,150    398    7,960   $611,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    468    9,511    9,511 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,501)   -    -    (9,501)   -    -    (9,501)
Balance at December 31, 2025   30,550   $593,549    1,000   $100   $593,649    866   $17,471   $611,120 

 

Series 421
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   13,143    262,860    -    -    262,860    -    -    262,860 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   13,143   $262,870    1,000   $100   $262,970    -   $-   $262,970 
                                         
Balance at January 1, 2025   13,143   $262,870    1,000   $100    262,970    -    -   $262,970 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   16,907    338,140    -    -    338,140    -    -    338,140 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    373    7,592    7,592 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (7,582)   -    -    (7,582)   -    -    (7,582)
Balance at December 31, 2025   30,050   $593,428    1,000   $100   $593,528    373   $7,592   $601,120 

 

F-54
 

 

Series 423
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   18,400    368,000    -    -    368,000    -    -    368,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    173    3,460    3,460 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,450)   -    -    (3,450)   -    -    (3,450)
Balance at December 31, 2024   18,400   $364,550    1,000   $100   $364,650    173   $3,460   $368,110 
                                         
Balance at January 1, 2025   18,400   $364,550    1,000   $100    364,650    173    3,460   $368,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    276    5,522    5,522 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,512)   -    -    (5,512)   -    -    (5,512)
Balance at December 31, 2025   18,400   $359,038    1,000   $100   $359,138    449   $8,982   $368,120 

 

Series 429
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   41,900    838,000    -    -    838,000    -    -    838,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    283    5,660    5,660 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,650)   -    -    (5,650)   -    -    (5,650)
Balance at December 31, 2024   41,900   $832,350    1,000   $100   $832,450    283   $5,660   $838,110 
                                         
Balance at January 1, 2025   41,900   $832,350    1,000   $100    832,450    283    5,660   $838,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    636    12,720    12,720 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (12,710)   -    -    (12,710)   -    -    (12,710)
Balance at December 31, 2025   41,900   $819,640    1,000   $100   $819,740    919   $18,380   $838,120 

 

F-55
 

 

Series 442
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   17,406    348,120    -    -    348,120    -    -    348,120 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   17,406   $348,130    1,000   $100   $348,230    -   $-   $348,230 
                                         
Balance at January 1, 2025   17,406   $348,130    1,000   $100    348,230    -    -   $348,230 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   3,694    73,880    -    -    73,880    -    -    73,880 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    299    5,980    5,980 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,970)   -    -    (5,970)   -    -    (5,970)
Balance at December 31, 2025   21,100   $416,040    1,000   $100   $416,140    299   $5,980   $422,120 

 

Series 446
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   264,786    5,295,720    -    -    5,295,720    -    -    5,295,720 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    58    1,160    1,160 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (1,150)   -    -    (1,150)   -    -    (1,150)
Balance at December 31, 2024   264,786   $5,294,570    1,000   $100   $5,294,670    58   $1,160   $5,295,830 
                                         
Balance at January 1, 2025   264,786   $5,294,570    1,000   $100    5,294,670    58    1,160   $5,295,830 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   12,714    254,280    -    -    254,280    -    -    254,280 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    4,164    83,624    83,624 
Shares exchanged   535    10,700    -    -    10,700    (535)   (10,700)   - 
Net income/(loss)   -    (83,614)   -    -    (83,614)   -    -    (83,614)
Balance at December 31, 2025   278,035   $5,475,937    1,000   $100   $5,476,037    3,687   $74,084   $5,550,120 

 

F-56
 

 

Series 451
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   14,791    295,820    -    -    295,820    -    -    295,820 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    16    320    320 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (310)   -    -    (310)   -    -    (310)
Balance at December 31, 2024   14,791   $295,510    1,000   $100   $295,610    16   $320   $295,930 
                                         
Balance at January 1, 2025   14,791   $295,510    1,000   $100    295,610    16    320   $295,930 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   209    4,180    -    -    4,180    -    -    4,180 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    228    4,560    4,560 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,550)   -    -    (4,550)   -    -    (4,550)
Balance at December 31, 2025   15,000   $295,140    1,000   $100   $295,240    244   $4,880   $300,120 

 

Series 453
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   481,759    9,635,180    -     -      9,635,180     -    -     9,635,180  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,899    57,980    57,980 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (57,970)   -    -    (57,970)   -    -    (57,970)
Balance at December 31, 2025   481,759   $9,577,210    1,000   $ 100    $ 9,577,310     2,899   $57,980   $ 9,635,290  

 

F-57
 

 

Series 463
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    1,000   $100   $100    -   $-   $100 
                                         
Balance at January 1, 2025   -   $-    1,000   $100    100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   18,050    361,000    -    -    361,000    -    -    361,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    116    2,320    2,320 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,310)   -    -    (2,310)   -    -    (2,310)
Balance at December 31, 2025   18,050   $358,690    1,000   $100   $358,790    116   $2,320   $361,110 

 

Series 467
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   13,050    261,000    -     -      261,000     -    -     261,000  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    110    2,200    2,200 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,190)   -    -    (2,190)   -    -    (2,190)
Balance at December 31, 2025   13,050   $258,810    1,000   $ 100    $ 258,910     110   $2,200   $ 261,110  

 

F-58
 

 

Series 469
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   15,250    305,000    -     -      305,000     -    -     305,000  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    156    3,120    3,120 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,110)   -    -    (3,110)   -    -    (3,110)
Balance at December 31, 2025   15,250   $301,890    1,000   $ 100    $ 301,990     156   $3,120   $ 305,110  

 

Series 470
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   12,467    249,340    -     -      249,340     -    -     249,340  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    138    2,760    2,760 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,750)   -    -    (2,750)   -    -    (2,750)
Balance at December 31, 2025   12,467   $246,590    1,000   $ 100    $ 246,690     138   $2,760   $ 249,450  

 

F-59
 

 

Series 486
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   10,600    212,000    -     -      212,000     -    -     212,000  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    86    1,826    1,826 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (1,816)   -    -    (1,816)   -    -    (1,816)
Balance at December 31, 2025   10,600   $210,184    1,000   $ 100    $ 210,284     86   $1,826   $ 212,110  

 

Series 488
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   27,700    554,000    -     -      554,000     -    -     554,000  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    152    3,040    3,040 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,030)   -    -    (3,030)   -    -    (3,030)
Balance at December 31, 2025   27,700   $550,970    1,000   $ 100    $ 551,070     152   $3,040   $ 554,110  

 

F-60
 

 

Series 489
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   27,652    553,040    -     -      553,040     -    -     553,040  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    79    1,580    1,580 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (1,570)   -    -    (1,570)   -    -    (1,570)
Balance at December 31, 2025   27,652   $551,470    1,000   $ 100    $ 551,570     79   $1,580   $ 553,150  

 

Series 497
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   23,874    477,480    -     -      477,480     -    -     477,480  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    35    700    700 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (690)   -    -    (690)   -    -    (690)
Balance at December 31, 2025   23,874   $476,790    1,000   $ 100    $ 476,890     35   $700   $ 477,590  

 

F-61
 

 

Series 498
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   17,186    343,720    -     -      343,720     -    -     343,720  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    15    300    300 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (290)   -    -    (290)   -    -    (290)
Balance at December 31, 2025   17,186   $343,430    1,000   $ 100    $ 343,530     15   $300   $ 343,830  

 

Series 506
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   11,029    220,580    -     -      220,580     -    -     220,580  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    9    180    180 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (170)   -    -    (170)   -    -    (170)
Balance at December 31, 2025   11,029   $220,410    1,000   $ 100    $ 220,510     9   $180   $ 220,690  

 

F-62
 

 

Series 508
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   45,484    909,680    -     -      909,680     -    -     909,680  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    120    2,400    2,400 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,390)   -    -    (2,390)   -    -    (2,390)
Balance at December 31, 2025   45,484   $907,290    1,000   $ 100    $ 907,390     120   $2,400   $ 909,790  

 

Series 510
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -     -      -     -    -     -  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    1,000   $ 100    $ 100     -   $-   $ 100  

 

F-63
 

 

Series 512
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -     -      -     -    -     -  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    1,000   $ 100    $ 100     -   $-   $ 100  

 

Series 513
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -     -      -     -    -     -  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    1,000   $ 100    $ 100     -   $-   $ 100  

 

F-64
 

 

Series 520
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -     -      -     -    -     -  
Shares issued to noncontrolling interests for management services   -                   -    -                   -    -    -                  -                  - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    1,000   $ 100    $ 100     -   $-   $ 100  

 

Series 521
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024        -                   -    -   $    -   $               -         -               -   $       - 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -     -      -     -    -     -  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    1,000   $ 100    $ 100     -   $-   $ 100  

 

F-65
 

 

Series 522
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
   Shares   Class A ordinary Members’ Equity   Shares   Class B Members’ Equity   Members’ Equity   Shares   Noncontrolling Members’ Equity  

Total

Members’ Equity

 
Balance at January 1, 2024   -           -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2024   -   $-    -   $-   $-    -   $-   $- 
                                         
Balance at January 1, 2025   -   $-    -   $-    -    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   -    -    -     -      -     -    -     -  
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    1,000   $ 100    $ 100     -   $-   $ 100  

 

Consolidated
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Total Class A                       Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity    Members’ Equity 
Balance at January 1, 2024    968,227       19,419,960       28,000       27,170       19,447,130       2,172       43,440       19,490,570  
Class B shares issued upon entity formation   -    -    10,000    1,000    1,000    -    -    1,000 
Share subscriptions settled - Net   924,345    18,486,900    -    -    18,486,900    -    -    18,486,900 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    18,301    366,917    366,917 
Shares exchanged    83       1,660       -       -       1,660       (83 )     (1,660 )    - 
Shares distibuted     (23,933 )     (575,640 )     -1000       (24,470 )     (600,110 )     -       -       (600,110 )
Net income/(loss)   -    (366,557)    0     -    (366,557)   -    -    (366,557)
Balance at December 31, 2024   1,868,722    36,966,323    37,000    3,700    36,970,023    20,390    408,697    37,378,720 
                                         
Balance at January 1, 2025   1,868,722    36,966,323    37,000    3,700    36,970,023    20,390    408,697    37,378,720 
Class B shares issued upon entity formation   -    -    17,000    1,700    1,700    -    -    1,700 
 Share subscriptions settled - Net   790,579    15,811,580    -    -    15,811,580    -    -    15,811,580 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    32,991    666,726    666,726 
Shares exchanged   5,023    101,324    -    -    101,324    (5,023)   (101,324)   - 
Shares distributed   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (666,246)   -    -    (666,246)   -    -    (666,246)
Balance at December 31, 2025   2,664,324    52,212,981    54,000    5,400    52,218,381    48,358    974,099    53,192,480 

 

F-66
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 300   Series 309   Series 315   Series 316   Series 318   Series 319 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(24,611)   (30,470)   (9,590)   (14,390)   (7,915)   (9,590)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   24,621    30,480    9,600    14,400    7,925    9,600 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    -    -    - 
                               
Net Change in Cash and Cash Equivalents   10    10    10    10    10    10 
Cash and Cash Equivalents, beginning of period   120    120    120    120    120    120 
Cash and Cash Equivalents, end of period  $130    130    130    130    130    130 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-67
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 320   Series 322   Series 323   Series 329   Series 336   Series 338 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(6,230)   -    (7,020)   (8,390)   (5,990)   (14,706)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   6,240         7,030    8,400    6,000    14,716 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -         -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    -    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -         -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -         -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -         -    -    -    - 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -         -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -         -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    -    -    - 
                               
Net Change in Cash and Cash Equivalents   10    -    10    10    10    10 
Cash and Cash Equivalents, beginning of period   120     -     120    120    120    120 
Cash and Cash Equivalents, end of period  $130    -    130    130    130    130 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-         -    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-         -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-68
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 339   Series 340   Series 343   Series 344   Series 345   Series 346 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(27,734)   (66,840)   (7,910)   (7,430)   (33,830)   (8,150)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   27,744    66,850    7,920    7,440    33,840    8,160 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    -    -    - 
                               
Net Change in Cash and Cash Equivalents   10    10    10    10    10    10 
Cash and Cash Equivalents, beginning of period   120    120    120    120    120    120 
Cash and Cash Equivalents, end of period  $130    130    130    130    130    130 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-69
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 348   Series 360   Series 362   Series 365   Series 370   Series 372 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(19,050)   (19,090)   (14,150)   (6,230)   (8,390)   (10,017)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   19,060    19,100    14,160    6,240    8,400    10,027 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   (951,560)   (100,920)   -    (6,600)   -    - 
Net Cash Provided/(Used) in Operating Activities   (951,550)   (100,910)   10    (6,590)   10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   951,460    99,920    -    6,580    -    - 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   951,460    99,920    -    6,580    -    - 
                               
Net Change in Cash and Cash Equivalents   (90)   (990)   10    (10)   10    10 
Cash and Cash Equivalents, beginning of period   220    1,110    110    130    120    120 
Cash and Cash Equivalents, end of period  $130    120    120    120    130    130 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $951,560    100,920    -    6,600    -    - 
Net payable to affiliate incurred for purchase of artwork  $(772,560)   -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-70
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 374   Series 377   Series 386   Series 411   Series 415   Series 417 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(10,070)   (4,893)   (38,630)   (14,013)   (8,082)   (15,110)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   10,080    4,903    38,640    14,023    8,092    15,120 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    -    -    - 
                               
Net Change in Cash and Cash Equivalents   10    10    10    10    10    10 
Cash and Cash Equivalents, beginning of period   120    120    110    110    610    110 
Cash and Cash Equivalents, end of period  $130    130    120    120    620    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-71
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 420   Series 421   Series 423   Series 429   Series 442   Series 446 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(9,501)   (7,582)   (5,512)   (12,710)   (5,970)   (83,614)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   9,511    7,592    5,522    12,720    5,980    83,624 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    (338,140)   -    -    (73,880)   (248,280)
Net Cash Provided/(Used) in Operating Activities   10    (338,130)   10    10    (73,870)   (248,270)
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    333,609    -    -    49,580    197,600 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    35,860 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    (41,860)
Net Cash Provided/(Used) in Financing Activities   -    333,609    -    -    49,580    191,600 
                               
Net Change in Cash and Cash Equivalents   10    (4,521)   10    10    (24,290)   (56,670)
Cash and Cash Equivalents, beginning of period   110    3,830    110    110    24,410    60,400 
Cash and Cash Equivalents, end of period  $120     (691 )    120    120    120    3,730 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    338,140    -    -    73,880    254,280 
Net payable to affiliate incurred for purchase of artwork  $-    (278,140)   -    -    (31,880)   (248,280)

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-72
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 451   Series 453   Series 463   Series 467   Series 469   Series 470   Series 486 
Cash Flows from Operating Activities:                                   
Net income/(loss)  $(4,550)   (57,970)   (2,310)   (2,190)   (3,110)   (2,750)   (1,816)
Adjustments to reconcile net loss to net cash used in operating activities:                                   
Share-based compensation - management services fees   4,560    57,980    2,320    2,200    3,120    2,760    1,826 
Changes in operating assets and liabilities:                                   
Other amounts due to affiliates   (4,180)   21,820    -    -    -    660    - 
Net Cash Provided/(Used) in Operating Activities   (4,170)   21,830    10    10    10    670    10 
                                    
Cash Flows from Investing Activities:                                   
Purchase of artwork   -    (9,657,000)   (361,000)   (261,000)   (305,000)   (250,000)   (212,000)
Net Cash Provided/(Used) in Investing Activities   -    (9,657,000)   (361,000)   (261,000)   (305,000)   (250,000)   (212,000)
                                    
Cash Flows from Financing Activities:                                   
Proceeds from issuance of Class B Shares   -    100    100    100    100    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   2,800    9,671,920    363,500    261,500    305,000    249,340    212,000 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    2,840,560    14,300    23,640    7,980    17,460    - 
Repayment of non-interest bearing advance from affiliate   -    (2,840,560)   (14,300)   (23,640)   (7,980)   (17,460)   - 
Net Cash Provided/(Used) in Financing Activities   2,800    9,672,020    363,600    261,600    305,100    249,440    212,100 
                                    
Net Change in Cash and Cash Equivalents   (1,370)   36,850    2,610    610    110    110    110 
Cash and Cash Equivalents, beginning of period   1,490    -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $120    36,850    2,610    610    110    110    110 
                                    
Non cash investing and financing activities:                                   
Issuance of Class A ordinary shares from subscriptions previously received  $4,180    9,635,180    361,000    261,000    305,000    249,340    212,000 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-73
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 488   Series 489   Series 497   Series 498   Series 506   Series 508   Series 510 
Cash Flows from Operating Activities:                                   
Net income/(loss)  $(3,030)   (1,570)   (690)   (290)   (170)   (2,390)   - 
Adjustments to reconcile net loss to net cash used in operating activities:                                   
Share-based compensation - management services fees   3,040    1,580    700    300    180    2,400    - 
Changes in operating assets and liabilities:                                   
Other amounts due to affiliates   1,000    1,960    22,520    17,280    4,420    34,320    - 
Net Cash Provided/(Used) in Operating Activities   1,010    1,970    22,530    17,290    4,430    34,330    - 
                                    
Cash Flows from Investing Activities:                                   
Purchase of artwork   (555,000)   (555,000)   (500,000)   (361,000)   (225,000)   (944,000)   - 
Net Cash Provided/(Used) in Investing Activities   (555,000)   (555,000)   (500,000)   (361,000)   (225,000)   (944,000)   - 
                                    
Cash Flows from Financing Activities:                                   
Proceeds from issuance of Class B Shares   100    100    100    100    100    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   554,500    555,740    482,480    343,720    220,580    909,680    152,460 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    278,220    100,080    10,760    -    30,680    - 
Repayment of non-interest bearing advance from affiliate   -    (278,220)   (100,080)   (10,760)   -    (30,680)   - 
Net Cash Provided/(Used) in Financing Activities   554,600    555,840    482,580    343,820    220,680    909,780    152,560 
                                    
Net Change in Cash and Cash Equivalents   610    2,810    5,110    110    110    110    152,560 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $610    2,810    5,110    110    110    110    152,560 
                                    
Non cash investing and financing activities:                                   
Issuance of Class A ordinary shares from subscriptions previously received  $554,000    553,040    477,480    343,720    220,580    909,680    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-74
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through December 31, 2025

 

   Series 512   Series 513   Series 520   Series 521   Series 522   Series General   Series Consolidated 
Cash Flows from Operating Activities:                                   
Net income/(loss)  $-    -    -    -    -    -    (666,246)
Adjustments to reconcile net loss to net cash used in operating activities:                                   
Share-based compensation - management services fees   -    -    -    -    -    -    666,726 
Changes in operating assets and liabilities:                                   
Other amounts due to affiliates   -    -    -    -    -     (79,475 )     (1,699,055 )
Net Cash Provided/(Used) in Operating Activities   -    -    -    -    -     (79,475 )     (1,698,575 )
                                    
Cash Flows from Investing Activities:                                   
Purchase of artwork   -    -    -    -    -    -    (14,186,000)
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    -    (14,186,000)
                                    
Cash Flows from Financing Activities:                                   
Proceeds from issuance of Class B Shares   -    100    100    100    100    -     1,700  
Net proceeds from unsettled subscriptions and investor subscription deposits   555,800     184,240     -    -    -    -     16,664,011  
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    -    3,359,540 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    -    (3,365,540)
Net Cash Provided/(Used) in Financing Activities   555,800     184,340     100    100    100    -     16,659,711  
                                    
Net Change in Cash and Cash Equivalents   555,800     184,340     100    100    100     (79,475 )     775,136  
Cash and Cash Equivalents, beginning of period   -    -    -    -    -     4,572      100,062  
Cash and Cash Equivalents, end of period  $555,800    184,340    100    100    100     (74,903 )     875,198  
                                    
Non cash investing and financing activities:                                   
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -    -    -    15,811,580 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -     -     (1,330,860 )

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-75
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 300   Series 309   Series 315   Series 316   Series 318   Series 319 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(23,604)   (21,070)   (9,590)   (14,150)   (3,086)   (9,350)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   23,614    21,080    9,600    14,160    3,096    9,360 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    (1,310,020)   -    -    (328,860)   - 
Net Cash Provided/(Used) in Investing Activities   -    (1,310,020)   -    -    (328,860)   - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares        1,310,020              328,860      
Redemptions of Class A ordinary shares and Class B ordinary shares                              
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    1,310,020    -    -    328,860    - 
                               
Net Change in Cash and Cash Equivalents   10    10    10    10    10    10 
Cash and Cash Equivalents, beginning of period   110    110    110    110    110    110 
Cash and Cash Equivalents, end of period  $120    120    120    120    120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received    $                          
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-76
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 320   Series 322   Series 323   Series 329   Series 336   Series 338 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(5,470)   -    (5,565)   (6,850)   (5,990)   (11,252)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   5,480         5,575    6,860    6,000    11,262 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -         -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    -    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (51,300)        (109,820)   (154,320)   -    (89,000)
Net Cash Provided/(Used) in Investing Activities   (51,300)   -    (109,820)   (154,320)   -    (89,000)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -         -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -         -    -    -    - 
Proceeds from issuance of Class A ordinary shares   21,240         98,680    151,320         233,620 
Redemptions of Class A ordinary shares and Class B ordinary shares        (600,110)                    
Proceeds from non-interest bearing advance from affiliate   -         -    1,500    -    - 
Repayment of non-interest bearing advance from affiliate   -         -    (1,500)   -    (149,080)
Net Cash Provided/(Used) in Financing Activities   21,240    (600,110)   98,680    151,320    -    84,540 
                               
Net Change in Cash and Cash Equivalents   (30,050)   (600,110)   (11,130)   (2,990)   10    (4,450)
Cash and Cash Equivalents, beginning of period   30,170    600,110    11,250    3,110    110    4,570 
Cash and Cash Equivalents, end of period  $120         120    120    120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $30,060         11,140    3,000         4,460 
Net payable to affiliate incurred for purchase of artwork  $-         -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-77
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 339   Series 340   Series 343   Series 344   Series 345   Series 346 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(26,630)   (65,030)   (7,910)   (7,430)   (33,350)   (8,150)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   26,640    65,040    7,920    7,440    33,360    8,160 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    (61,940)   -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    (61,940)   -    -    -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares        55,580                     
Redemptions of Class A ordinary shares and Class B ordinary shares                              
Proceeds from non-interest bearing advance from affiliate   -    1,000    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    (1,000)   -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    55,580    -    -    -    - 
                               
Net Change in Cash and Cash Equivalents   10    (6,350)   10    10    10    10 
Cash and Cash Equivalents, beginning of period   110    6,470    110    110    110    110 
Cash and Cash Equivalents, end of period  $120    120    120    120    120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received       $6,360                     
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    772,560 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-78
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 348   Series 360   Series 362   Series 365   Series 370   Series 372 
Cash Flows from Operating Activities:                              
Net income/(loss)  $10    10    (5,070)   (70)   (8,390)   (9,350)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   -    -    5,080    80    8,400    9,360 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (684,560)   (1,231,080)   (944,000)   (415,400)   -    - 
Net Cash Provided/(Used) in Investing Activities   (684,560)   (1,231,080)   (944,000)   (415,400)   -    - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    100    100    100    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   100    1,000    -    20    -    - 
Proceeds from issuance of Class A ordinary shares   683,660    1,231,080    944,000    415,400           
Redemptions of Class A ordinary shares and Class B ordinary shares                              
Proceeds from non-interest bearing advance from affiliate   -    681,860    -    91,780    -    - 
Repayment of non-interest bearing advance from affiliate   -    (681,860)   -    (91,780)   -    - 
Net Cash Provided/(Used) in Financing Activities   683,760    1,232,180    944,100    415,520    -    - 
                               
Net Change in Cash and Cash Equivalents   (790)   1,110    110    130    10    10 
Cash and Cash Equivalents, beginning of period   1,010    -    -    -    110    110 
Cash and Cash Equivalents, end of period  $220    1,110    110    130    120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $900                          
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-79
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 374   Series 377   Series 386   Series 411   Series 415   Series 417 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(10,070)   (4,070)   (16,630)   (11,120)   (6,690)   (12,150)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   10,080    4,080    16,640    11,130    6,700    12,160 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    (2,553,000)   (882,000)   (504,000)   (999,000)
Net Cash Provided/(Used) in Investing Activities   -    -    (2,553,000)   (882,000)   (504,000)   (999,000)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    500    - 
Proceeds from issuance of Class A ordinary shares             2,553,000    593,720         999,000 
Redemptions of Class A ordinary shares and Class B ordinary shares                              
Proceeds from non-interest bearing advance from affiliate   -    -    1,624,500    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    (1,624,500)   -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    2,553,000    593,720    500    999,100 
                               
Net Change in Cash and Cash Equivalents   10    10    10    (288,270)   (503,490)   110 
Cash and Cash Equivalents, beginning of period   110    110    100    288,380    504,100    - 
Cash and Cash Equivalents, end of period  $120    120    110    110    610    110 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received    $              288,280    504,000      
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-80
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 420   Series 421   Series 423   Series 429   Series 442   Series 446 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(7,950)   10    (3,450)   (5,650)   10    (1,150)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   7,960    -    3,460    5,660    -    1,160 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (611,000)   (262,860)   (368,000)   (838,000)   (348,120)   (5,301,720)
Net Cash Provided/(Used) in Investing Activities   (611,000)   (262,860)   (368,000)   (838,000)   (348,120)   (5,301,720)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    100    -    100    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    3,720    -    -    24,300    60,290 
Proceeds from issuance of Class A ordinary shares   440,820    262,860    2,000    838,000    348,120    5,295,720 
Redemptions of Class A ordinary shares and Class B ordinary shares                              
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    6,000 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   440,820    266,680    2,000    838,100    372,520    5,362,110 
                               
Net Change in Cash and Cash Equivalents   (170,170)   3,830    (365,990)   110    24,410    60,400 
Cash and Cash Equivalents, beginning of period   170,280    -    366,100    -    -    - 
Cash and Cash Equivalents, end of period  $110    3,830    110    110    24,410    60,400 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $170,180         366,000                
Net payable to affiliate incurred for purchase of artwork  $278,140    -    -    31,880    248,280    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-81
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 451   Series 453   Series 463   Series 467   Series 469   Series 470   Series 486 
Cash Flows from Operating Activities:                                   
Net income/(loss)  $(310)   -    -    -    -    -    - 
Adjustments to reconcile net loss to net cash used in operating activities:                                   
Share-based compensation - administrative services fees   320    -    -    -    -    -    - 
Changes in operating assets and liabilities:                                   
Other amounts due to affiliates   -    -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   10    -    -    -    -    -    - 
                                    
Cash Flows from Investing Activities:                                   
Purchase of artwork   (295,820)   -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   (295,820)   -    -    -    -    -    - 
                                    
Cash Flows from Financing Activities:                                   
Proceeds from issuance of Class B Shares   100    -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   1,380    -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   295,820    -         -    -    -    - 
Redemptions of Class A ordinary shares and Class B ordinary shares                                   
Proceeds from non-interest bearing advance from affiliate   10,680    -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   (10,680)   -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   297,300    -    -    -    -    -    - 
                                    
Net Change in Cash and Cash Equivalents   1,490    -    -    -    -    -    - 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $1,490    -    -    -    -    -    - 
                                    
Non cash investing and financing activities:                                   
Issuance of Class A ordinary shares from subscriptions previously received       $-         -    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-82
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

    Series 488    Series 489    Series 497    Series 498    Series 506    Series 508    Series 510 
Cash Flows from Operating Activities:                                   
Net income/(loss)  $-    -    -    -    -    -    - 
Adjustments to reconcile net loss to net cash used in operating activities:                                   
Share-based compensation - administrative services fees   -    -    -    -    -    -    - 
Changes in operating assets and liabilities:                                   
Other amounts due to affiliates   -    -    -    -    -    -    - 
Net Cash Provided/(Used) in Operating Activities   -    -    -    -    -    -    - 
                                    
Cash Flows from Investing Activities:                                   
Purchase of artwork   -    -    -    -    -    -    - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    -    - 
                                    
Cash Flows from Financing Activities:                                   
Proceeds from issuance of Class B Shares   -    -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    -    - 
Redemptions of Class A ordinary shares and Class B ordinary shares                                   
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    -    -    -    -    -    - 
                                    
Net Change in Cash and Cash Equivalents   -    -    -    -    -    -    - 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $-    -    -    -    -    -    - 
                                    
Non cash investing and financing activities:                                   
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    -    - 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-83
 

 

MASTERWORKS VAULT 1, LLC

Consolidated Statement of Cash Flows

For the period from January 1, 2024 through December 31, 2024

 

   Series 512   Series 513   Series 520   Series 521   Series 521   Series General   Series Consolidated 
Cash Flows from Operating Activities:                                   
Net income/(loss)  $-    -    -    -    -    -    (366,557)
Adjustments to reconcile net loss to net cash used in operating activities:                                   
Share-based compensation - administrative services fees   -    -    -    -    -    -    366,917 
Changes in operating assets and liabilities:                                   
Other amounts due to affiliates   -    -    -    -    -     4,572      4,572  
Net Cash Provided/(Used) in Operating Activities   -    -    -    -    -     4,572      4,932  
                                    
Cash Flows from Investing Activities:                                   
Purchase of artwork   -    -    -    -    -    -    (18,343,820)
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    -    -    (18,343,820)
                                    
Cash Flows from Financing Activities:                                   
Proceeds from issuance of Class B Shares   -    -    -    -    -    -    900 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -    -    -    91,310 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    -    17,102,520 
Redemptions of Class A ordinary shares and Class B ordinary shares                                 (600,110)
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    -    2,417,320 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    -    -    (2,560,400)
Net Cash Provided/(Used) in Financing Activities   -    -    -    -    -    -    16,451,540 
                                    
Net Change in Cash and Cash Equivalents   -    -    -    -    -     4,572      (1,887,348 )
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    -    1,987,410 
Cash and Cash Equivalents, end of period  $-    -    -    -    -     4,572      100,062  
                                    
Non cash investing and financing activities:                                   
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -    -    -    1,384,380 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    -    1,330,860 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

F-84
 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2025 and 2024

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Organization – Masterworks Vault 1, LLC (the “Company”) was formed on November 9, 2022 as a Delaware series limited liability company to facilitate investment in individual works of art (each, an “Artwork”) that will be owned by individual series of the Company. We are managed by our affiliate, Masterworks Administrative Services, LLC (the “Administrator”).

 

Each Artwork is owned by a separate series of the Company. Each series raises investment capital by offering Class A shares pursuant to Regulation A of the Securities Act of 1933, as amended. Each series issues Class A ordinary shares (“Class A shares”) representing ordinary membership interests in such series upon each closing of the series offering. Immediately following the consummation of the series offering, investors participating in such series offering will own 100% of the outstanding Class A shares issued by such series. As a Delaware series limited liability company, the debts, liabilities, obligations and expenses incurred, contracted for or otherwise existing with respect to a particular series of the Company are segregated and enforceable only against the assets of such series under Delaware law.

 

All the proceeds from a series offering will be used to pay, directly or indirectly, for the acquisition of a single Artwork, and to pay an expense allocation to Masterworks Gallery, LLC (“Gallery”), a subsidiary of Masterworks, LLC (“Masterworks”), equal to 11% of the purchase price of the Artwork (or approximately 10% of the size of the series offering). The Company is managed by a Board of Managers comprised of three individuals and is administered by Masterworks Administrative Services, LLC (the “Administrator”).

 

Principles of Consolidation – The consolidated financial statements of each individual series include the accounts of the individual series and a segregated portfolio of Masterworks Cayman, SPC, a Cayman Islands segregated portfolio company (a “SPC”). Each individual series holds title to the specific Artwork that it acquires in a SPC. When a SPC acquires title to an Artwork, the segregated portfolio will issue the applicable series the same number of SPC ordinary shares (“SPC Ordinary shares”) in the segregated portfolio as the number of Class A shares offered to investors in the series offering, and such SPC Ordinary shares shall initially represent 100% of the outstanding equity interests in such segregated portfolio. In the event any additional Class A shares are issued following the closing of a series offering, upon a conversion of Class B ordinary shares or exchange of SPC Preferred shares (as defined in this Note), additional SPC Ordinary shares will be issued to the applicable series, such that at all relevant times the number of outstanding SPC Ordinary shares held by a series shall equal the number of outstanding Class A shares for such series. The accounts of any such series and its corresponding segregated portfolio of the SPC represent the consolidated financial statements of such series, due to the fact that any such series treats the corresponding segregated portfolio as a consolidated subsidiary in these financial statements in accordance with Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Subtopic 810-10 Consolidation: Overall (“ASC 810”) . All significant intercompany transactions and balances have been eliminated in consolidation.

 

The Company reports consolidated financial statements of all its series given that they are under common control. In accordance with ASC 810, reporting entities eliminate intercompany transactions in consolidated financial statements and noncontrolling interest is presented in the consolidated financial statements when a subsidiary of any of the consolidated entities has a noncontrolling interest.

 

Members’ Liability – The Company is organized as a Delaware series limited liability company, and the debts, liabilities, obligations, and expenses incurred, contracted for or otherwise existing with respect to a particular series of the Company are segregated and enforceable only against the assets of such series under Delaware law. Similarly, as a Cayman Islands segregated portfolio company, the debts, liabilities, obligations, and expenses incurred, contracted for or otherwise existing of a particular segregated portfolio of SPC are segregated and enforceable only against the assets of such segregated portfolio under Cayman Islands law. This means that a creditor of the Company would only be entitled to recover against assets attributed and credited to the specific series of the Company that has a direct financial obligation to such creditor. As such, the liability of a member of a series of the Company for the financial obligations of the series of the Company is limited to the member’s contribution of capital to such series.

 

Basis of Accounting and Use of Estimates – The Company prepares its financial statements on the accrual basis of accounting in conformity with accounting principles generally accepted in the United States of America, which requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the balance sheets and the reported amounts of revenues and expenses in the statements of operations during the applicable period. Actual results could materially differ from those estimates.

 

Cash – The Company’s cash consists of cash held in a Federal Deposit Insurance Corporation (“FDIC”) insured bank account.

 

Cash Equivalents – The Company considers all highly liquid investments with original maturities of three months or less at the time of purchase, including investments in money market funds, to be cash equivalents. These investments are readily convertible to known amounts of cash and are subject to an insignificant risk of changes in value. 

 

F-85
 

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Artwork – The Artwork of each series is recorded at cost, which is the purchase price paid for the Artwork plus the Expense Allocation (as defined below), and any other expenditure deemed necessary to bring the Artwork to the intended use (e.g. shipping costs and import taxes). Artwork is determined to have an indefinite life. The Company will review the Artwork for impairment in accordance with the requirements of FASB ASC Subtopic 360-10, Property, Plant, and Equipment: Impairment and Disposal of Long-Lived Assets (“ASC-360”). Those requirements require the Company to perform an impairment analysis whenever events or changes in circumstances indicate that the carrying amount of the Artwork might not be recoverable, i.e., information indicates that an impairment might exist. In accordance with ASC 360, the Company:

 

Considers whether indicators of impairment are present. Indicators or triggers of impairment management considers are: deteriorating physical condition of the Artwork, trends in the art market, reputation of the artist, recent sales of other artworks by the artist, and other events, circumstances, or conditions that indicate impairment might exist;

 

If indicators are present, perform a recoverability test by comparing the estimated amount realizable upon sale of the Artwork, to its carrying value; and

 

If the amount realizable upon sale of the Artwork is deemed to be less than its carrying value, the Company would measure an impairment charge.

 

If it is determined that measurement of an impairment loss is necessary, the impairment loss would be calculated based on the difference between the carrying amount of the Artwork and its estimated fair value. An impairment loss would be reported as a component of income from continuing operations before income taxes in the Company’s consolidated financial statements. There were no events or circumstances indicating impairment of the Artwork for the period presented.

 

Expense Allocation – Each series of the Company agreed to pay Gallery an expense allocation payment equal to 11% of the purchase price of the Artwork, which is intended to be a fixed non-recurring expense allocation for (i) financing commitments, (ii) Masterworks’ sourcing the Artwork of such series, (iii) all research, data analysis, condition reports, appraisal, due diligence, travel, currency conversion and legal services to acquire the Artwork of such series and (iv) the use of the Masterworks Platform and Masterworks intellectual property. No other expenses associated with the organization of the Company, any series offering, or the purchase and securitization of the Artwork will be paid, directly or indirectly, by the Company, any series or investors in any series offering.

 

Concentration of Credit Risk – Financial instruments that potentially subject each series of the Company to a concentration of credit risk consist of cash and cash equivalents. Substantially all the cash of each series of the Company is held by two financial institutions that management believes are of high credit quality in amounts that may exceed federally insured limits at times. The Company has not experienced any losses in these accounts in the past, and management believes the Company is not exposed to significant credit risks as they periodically evaluate the strength of the financial institution in which it deposits funds and cash is only held for a short duration pending closing or a distribution to members.

 

F-86
 

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Earnings (loss) per Class A ordinary Share – Basic earnings (loss) per share is calculated by dividing net income (loss) attributable to Class A ordinary shareholders by the weighted-average number of Class A ordinary shares outstanding during the period.

 

For diluted earnings per share, the weighted-average share count also includes additional Class A shares that could be issued from:

 

1.The exchange of SPC Preferred shares (as defined later in this Note).
2.The conversion of Class B shares, if any, based on the estimated fair value of the related artwork.

 

If a Series reports a net loss for the period, diluted earnings per share equals basic earnings per share because the inclusion of potentially dilutive securities would be anti-dilutive.

 

Income Taxes – The Company is a Delaware series limited liability company, and the Company is treated as a partnership for U.S. tax purposes. Each series is disregarded for income tax purposes. As such, the Company and each of its series are pass-throughs for income tax purposes and generally not subject to federal or state income taxes. Instead, each series’ taxable income or loss, which may differ significantly from the income or loss reported in the financial statements, is allocated to its members and each member is responsible for reporting their share of the series’ taxable income or loss on their federal and state tax returns. Accordingly, no provision for income taxes is reflected in the accompanying financial statements.

 

For the current tax year and all major taxing jurisdictions, the Administrator has determined that the Company and each series qualify as pass-through entities with no uncertain tax positions requiring recognition in the financial statements. If any series incurs an income tax liability in the future, Interest on the liability will be recorded as interest expense and penalties will be recorded as income tax expense for that series. The Administrator does not anticipate material changes to its assessment of uncertain tax positions in the next twelve months. However, this conclusion may be subject to review and adjustment based on changes in tax laws, regulations, interpretations, or other factors, including the timing of deductions, income allocation across jurisdictions, and compliance with U.S., state, and foreign tax laws.

 

Unsettled Subscriptions and Investor Subscription Deposits – The unsettled subscriptions and investor subscription deposits consist of amounts received from potential investors that are expected to be settled in Class A shares of a series at an undetermined future date upon closing of the relevant offering.

 

Organizational and Offering Costs – The Administrator will pay all of the Company’s ordinary ongoing operating costs and expenses and manage all management services relating to the Company’s business, each series and the Artwork of each series in exchange for SPC Preferred shares as later defined in this Note.

 

Organizational and offering costs include all expenses relating to the formation of the Company and its series, the qualification of the series’ offerings, and the marketing and distribution of each series’ Class A shares, including, without limitation, expenses for printing and amending offering statements or supplementing offering circulars; mailing and distribution costs; telephones, internet, and other telecommunications costs; all advertising and marketing expenses; charges of experts and fees; expenses and taxes related to the series’ offerings; and qualification of the sale of Class A shares of a series under federal and state laws, including taxes and fees and accountants’ and attorneys’ fees. The Company did not pay any of these costs and is not required to reimburse the Administrator for any of these costs. Accordingly, these costs are not included in the Company’s consolidated financial statements.

 

F-87
 

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

 

Members’ Equity – Members’ equity for each series is comprised of different types of membership interests: Class A shares, Class B ordinary shares (“Class B shares”), a Class C ordinary share (“Class C share”), as well as SPC preferred shares (“SPC Preferred Shares”) and SPC ordinary shares (“SPC Ordinary shares”) of SPC:

 

Class A shares - The Class A shares of each series represent in the aggregate 100% of the members’ capital accounts of each such series and an 80% interest in the profits recognized upon any sale of the Artwork of such series, after deduction of all management fees and other expenses.

 

The authorized number of Class A shares for each series is limited to the primary offering number of shares plus: (i) the number of Class A shares which may be issued upon exchange of the SPC Preferred shares, plus (ii) shares which may be issued upon conversion of Class B shares. All Class A shares have certain limited voting and approval rights, including for the issuance of additional shares and removing members of the Board of Managers or the Administrator. The Board of Managers controls all other actions as stated in the Company’s amended and restated operating agreement.

 

Class B shares - The Class B shares of each series initially held by Masterworks Foundry, LLC (“Foundry”) are profit interests that represent a 20% interest in the profits recognized upon any sale of the Artwork of such series, after deduction of all management fees and other expenses. In addition, prior to a sale of the Artwork, Class B shares of series may be converted into Class A shares of such series with a value at the time of conversion equal to 20% of the increase in value of the Company’s issued and outstanding Class A and B shares. The authorized number of Class B shares is limited to the number of Class B shares set forth on the Consolidated Statement of Members’ Equity. The convertible Class B shares have no specified exercise date, exercise price, or expiration. Class B shares for any series have 100% of the voting rights prior to the issuance of Class A shares of such series and no voting rights after the issuance of Class A shares of such series.

 

Class C share - The Class C share of each series represents a special class of membership interests, which has no economic rights or obligations, other than so-called “kick-out” rights, meaning the holder has the right to remove, replace or reconstitute the Company’s Board of Managers. The Class C shares can only be issued to, transferred to, or held by, a Masterworks affiliate and there can only be one holder of Class C shares of all series of the Company at any point in time.

 

SPC Preferred shares - The SPC Preferred shares have a $20 per share liquidation preference over SPC Ordinary shares and are “non-participating”, meaning they do not entitle the holder to receive more than $20 per SPC Preferred share. The SPC Preferred shares entitle the holder to receive cash upon any sale of the Artwork held by the issuing segregated portfolio in an amount up to $20 per share before any payment is made in respect of the Class A shares. The SPC Preferred shares are exchangeable into Class A shares of the series of which the segregated portfolio holds the Artwork at an exchange rate of 1 for 1. If there is a sale of Artwork resulting in a net loss (i.e. holders of Class A shares in a series on a fully-diluted basis would receive a liquidating distribution of less than $20 per Class A share), the Administrator, as the holder of the SPC Preferred shares, would effectively receive up to $20 per SPC Preferred share in preference to any distribution made to Class A shareholders. If the Artwork sale results in a net profit (i.e. holders of Class A shares in a series on a fully-diluted basis would receive a liquidating distribution of more than $20 per Class A share), the Administrator would exchange its SPC Preferred shares into Class A shares prior to the liquidating distribution and would receive the same economics per Class A share as other Class A shareholders. The number of SPC Preferred shares shall be limited to the number of SPC Preferred shares which may be issued pursuant to a management service agreement signed with the Administrator (Note 2).

 

SPC Ordinary shares - The SPC Ordinary shares represent a 100% residual economic ownership interest in the Segregated Portfolio that owns the Artwork, after deduction of amounts payable in respect of the SPC Preferred shares (as defined below), if any. Each Series’ membership interest represented by SPC Ordinary shares is eliminated upon consolidation between each Series and its corresponding SPC.

 

Revenue Recognition – The Company does not plan to generate a material amount of revenue until the Artwork of any series is sold at some undetermined future date. At the time of sale, revenue will be recognized upon the transfer of the Artwork title to the buyer.

 

F-88
 

 

2. RELATED PARTY TRANSACTIONS

 

Management services are provided pursuant to a management services agreement among the Company, on behalf of each applicable series, Masterworks Cayman, SPC, on behalf of each applicable segregated portfolio, and the Administrator, which was entered into prior to the initial closing of the initial series offerings, and incorporates a “unitary” fee structure (the “Management Services Agreement”). This means the Administrator will pay all of the ordinary ongoing operating costs and expenses and manage all management services relating to the business, each series and the Artwork of each series in exchange for preferred equity interests in Masterworks Cayman, SPC (the “SPC Preferred shares”) issued at a rate of 1.5% of the total equity interests of each segregated portfolio of Masterworks Cayman, SPC outstanding, per annum, commencing on the earliest closing date on which the applicable series offering is fully subscribed and at least 95% of the subscription proceeds for such offering have been received by the Company and continuing until the sale of the Artwork of a series. The Company recognizes the management services fees expense at the time of issuance of the related SPC Preferred shares as the requisite service period is considered completed. Once earned, the SPC Preferred shares will be exchangeable for Class A shares of the series of which the segregated portfolio holds the Artwork at an exchange rate of 1 for 1. The SPC Preferred shares are recorded using the net asset value effective as of the applicable quarter-end in which the management services fee is due and payable. No management services fees are payable for the period prior to the closing of 95% of the applicable series offering.

 

The management services fee covers all ordinary operating costs of the Company and each series; however, the Administrator will charge the Company for any extraordinary costs and payments, including costs and payments associated with litigation, arbitration, or judicial proceedings; material or extraordinary transactions related to a merger, third-party tender offer, or other similar transaction and for selling the Artwork of each series. For any extraordinary costs incurred or payments made on behalf of the Company, the Company will show the expense on its statement of operations in the year of occurrence for the applicable series, as well as carry forward a due to related party liability on its balance sheet in perpetuity, until the Artwork is sold, and the resulting proceeds can be used to settle the liability to the Administrator. The Administrator may be removed from its role as Administrator if the holders of two-thirds (⅔) of the voting shares of all series of the Company voting as a single class vote to remove and replace the Administrator, which would result in termination of the Management Services Agreement.

 

Additionally, the Management Services Agreement also provides that the Administrator will pay the Company for the rights to commercialize the Artwork of each series for the duration of the operations of the Company. Each series receives de minimis royalty income from the Administrator by the end of each fiscal year.

 

All balances and transactions denoted as to or from “affiliate” on the accompanying consolidated balance sheet, statement of operations, and statement cash flows represent related party transactions.

 

F-89
 

 

3. FAIR VALUE MEASUREMENTS

 

Financial assets are recorded at fair value, which is defined as the price received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the reporting date.

 

The accounting guidance establishes a three-tier fair value hierarchy based on the inputs used in valuation:

 

Level 1: Quoted prices in active markets for identical assets or liabilities.
Level 2: Observable inputs other than quoted prices, including market data for similar assets or liabilities.
Level 3: Unobservable inputs based on management’s estimates, considering valuation risks.

 

Each series determines fair value using quoted prices, market data, or valuation techniques that prioritize observable inputs while considering counterparty credit risk.

 

If a series holds financial assets, the following table(s) present their fair value by hierarchy level (in thousands):

 

    December 31, 2025  
      Level 1       Level 2       Level 3       Total  
Assets                                
Money Market Funds   $ -     $ -     $ -     $ -  
                                 
Total Assets   $ -     $ -     $ -     $ -  

 

4. ADMINISTRATOR SUMMARY FINANCIAL INFORMATION

 

The Company is not expected to maintain a material amount of cash and will be entirely dependent upon the Administrator to perform administrative services and to pay ordinary ongoing costs and expenses to maintain the Artwork and manage the Company’s operations. The table below summarizes selected unaudited financial information of the Administrator:

 

    December 31,
 
    2025     2024  
Assets                
Cash, cash equivalents and restricted cash   $ 3,507,005     $ 17,190,905  
Investments in securities from affiliates     25,425,229       26,047,704  
Property and equipment, net     364,415       251,043  
Other assets     3,920,495       1,456,405  
Total assets   $ 33,217,144     $ 44,946,057  
                 
Liabilities                
Current liabilities   $ 3,525,946     $ 11,384,165  
Long-term liabilities     -       -  
Total liabilities     3,525,946       11,384,165  
                 
Member’s Equity     29,691,198       33,561,892  
Total member’s equity   $ 29,691,198     $ 33,561,892  

 

5. RISKS AND UNCERTAINTIES

 

The nature of the Company’s operations are limited in scope. The Company holds no material assets other than the Artworks beneficially owned by each series, has no employees, and has no debts or contractual obligations, other than a management services agreement pursuant to which the Administrator will provide services that are essential to the Company, such as storage, insurance, display, transport, SEC filings and compliance, and other normal operating services, and the Administrator will fund all of such costs and expenses. As a result of this relationship, the Company is dependent upon the Administrator and is totally reliant on the Administrator to manage its business.

 

The preparation of the consolidated financial statements requires the use of estimates by management. Although the Artwork of each series is carried at its cost basis, subject to possible impairment, Management must estimate the value of the Artwork to determine the expense associated with fees payable to the Administrator, which are payable in the form of SPC Preferred shares that are convertible to Class A shares, hence, representing membership interests in the Company. The value of Artwork is highly subjective and given that each artwork is unique, there is a risk that management’s estimates are materially incorrect, which would result in an understatement or overstatement of the Company’s expenses. The value of the Artwork of each series estimated by management has no impact on the number of SPC Preferred shares issued or Class A shares issuable upon conversion thereof.

 

The Company is subject to an exceptionally high level of concentration risk. The Artwork of any series can decline in value, become worthless or be difficult or impossible to liquidate due to economic factors, trends in the art market generally, trends relating to the genre of the artwork or trends relating to the market for works by the artist that produced the Artwork, as well as changes in the condition of the Artwork and other factors. In periods of global financial weakness and disruption in financial and capital markets, the art market tends to experience declines in transaction volume, making it extremely difficult to liquidate artwork during such periods at acceptable values or at all.

 

6. SUBSEQUENT EVENTS

 

Management has evaluated events and transactions that have occurred since December 31, 2025 and reflected their effects, if any, in these statements through April 3, 2026, the date the financial statements were available to be issued, and a summary of material events is set forth below.

 

The table below shows offerings, which have been qualified after the date of the financial statements through April 3, 2026:

 

Series  Underlying Asset 

Maximum

Offering Size

   Class A shares   Qualification Date
Series 522  Painting by Elaine de Kooning  $278,000    13,900   1/12/2026

Series 401

 

Painting by Pierre Soulages

  $1,221,000    61,050   3/26/2026

 

F-90
 

 

Item 8. Exhibits

 

INDEX OF EXHIBITS

 

Exhibit No.   Description of Exhibit
     
2.1   Certificate of Formation (incorporated by reference to the copy thereof submitted as Exhibit 2.1 to the Company’s Form 1-A filed on December 13, 2022).*
2.2   Certificate of Amendment to the Certificate of Formation (incorporated by reference to the copy thereof submitted as Exhibit 2.2 to the Company’s Form 1-A filed on December 13, 2022).*
2.3   Form of Amended and Restated Operating Agreement (incorporated by reference to the copy thereof submitted as Exhibit 2.3 to the Company’s Form 1-A POS filed on May 25, 2023).*
2.4   Form of Second Amended and Restated Operating Agreement (incorporated by reference to the copy thereof submitted as Exhibit 2.1 to the Company’s Form 1-U filed on January 4, 2024).*
4.1   Form of Subscription Agreement (incorporated by reference to the copy thereof submitted as Exhibit 4.1 to the Company’s Form 1-A POS filed on June 30, 2023).*
6.1   Amended and Restated Memorandum and Articles of Association (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.2   Form of Designation of SPC Ordinary Shares and SPC Preferred Shares (incorporated by reference to the copy thereof submitted as Exhibit 6.2 to the Company’s Form 1-U filed on August 31, 2023).*
6.3   Form of Amended and Restated Management Services Agreement (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-U filed on January 4, 2024).*
6.4   Form of Amended and Restated Financing, License and Sourcing Agreement (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-U filed on February 9, 2024).*
6.5   Art Purchase Agreement for Series 300 (incorporated by reference to the copy thereof submitted as Exhibit 6.3 to the Company’s Form 1-A/A filed on March 1, 2023).*
6.6   Art Purchase Agreement for Series 309 (incorporated by reference to the copy thereof submitted as Exhibit 6.7 to the Company’s Form 1-A POS filed on May 25, 2023).*
6.7   Art Purchase Agreement for Series 315 (incorporated by reference to the copy thereof submitted as Exhibit 6.7 to the Company’s Form 1-A POS filed on June 8, 2023).*
6.8   Art Purchase Agreement for Series 318 (incorporated by reference to the copy thereof submitted as Exhibit 6.8 to the Company’s Form 1-A POS filed on June 8, 2023).*
6.9   Art Purchase Agreement for Series 319 (incorporated by reference to the copy thereof submitted as Exhibit 6.9 to the Company’s Form 1-A POS filed on June 8, 2023).*
6.10   Art Purchase Agreement for Series 316 (incorporated by reference to the copy thereof submitted as Exhibit 6.10 to the Company’s Form 1-A POS filed on June 30, 2023).*
6.11   Art Purchase Agreement for Series 323 (incorporated by reference to the copy thereof submitted as Exhibit 6.11 to the Company’s Form 1-A POS filed on June 30, 2023).*
6.12   Art Purchase Agreement for Series 329 (incorporated by reference to the copy thereof submitted as Exhibit 6.12 to the Company’s Form 1-A POS filed on June 30, 2023).*
6.13   Art Purchase Agreement for Series 339 (incorporated by reference to the copy thereof submitted as Exhibit 6.13 to the Company’s Form 1-A POS filed on June 30, 2023).*
6.14   Art Purchase Agreement for Series 340 (incorporated by reference to the copy thereof submitted as Exhibit 6.14 to the Company’s Form 1-A POS filed on June 30, 2023).*
6.15   Art Purchase Agreement for Series 320 (incorporated by reference to the copy thereof submitted as Exhibit 6.15 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.16   Art Purchase Agreement for Series 336 (incorporated by reference to the copy thereof submitted as Exhibit 6.16 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.17   Art Purchase Agreement for Series 338 (incorporated by reference to the copy thereof submitted as Exhibit 6.17 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.18   Art Purchase Agreement for Series 343 (incorporated by reference to the copy thereof submitted as Exhibit 6.18 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.19   Art Purchase Agreement for Series 344 (incorporated by reference to the copy thereof submitted as Exhibit 6.19 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.20   Art Purchase Agreement for Series 346 (incorporated by reference to the copy thereof submitted as Exhibit 6.20 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.21   Art Purchase Agreement for Series 348 (incorporated by reference to the copy thereof submitted as Exhibit 6.21 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.22   Art Purchase Agreement for Series 370 (incorporated by reference to the copy thereof submitted as Exhibit 6.22 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.23   Art Purchase Agreement for Series 372 (incorporated by reference to the copy thereof submitted as Exhibit 6.23 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.24   Art Purchase Agreement for Series 374 (incorporated by reference to the copy thereof submitted as Exhibit 6.24 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.25   Art Purchase Agreement for Series 322 (incorporated by reference to the copy thereof submitted as Exhibit 6.25 to the Company’s Form 1-A POS filed on August 15, 2023).*
6.26   Art Purchase Agreement for Series 345 (incorporated by reference to the copy thereof submitted as Exhibit 6.26 to the Company’s Form 1-A POS filed on August 15, 2023).*
6.27   Art Purchase Agreement for Series 377 (incorporated by reference to the copy thereof submitted as Exhibit 6.27 to the Company’s Form 1-A POS filed on August 15, 2023).*

 

14
 

 

6.28   Art Purchase Agreement for Series 411 (incorporated by reference to the copy thereof submitted as Exhibit 6.28 to the Company’s Form 1-A POS filed on October 30, 2023).*
6.29   Art Purchase Agreement for Series 415 (incorporated by reference to the copy thereof submitted as Exhibit 6.29 to the Company’s Form 1-A POS filed on October 30, 2023).*
6.30   Art Purchase Agreement for Series 386 (incorporated by reference to the copy thereof submitted as Exhibit 6.30 to the Company’s Form 1-A POS filed on November 20, 2023).*
6.31   Art Purchase Agreement for Series 420 (incorporated by reference to the copy thereof submitted as Exhibit 6.31 to the Company’s Form 1-A POS filed on November 20, 2023).*
6.32   Art Purchase Agreement for Series 423 (incorporated by reference to the copy thereof submitted as Exhibit 6.32 to the Company’s Form 1-A POS filed on November 20, 2023).*
6.33   Art Purchase Agreement for Series 417 (incorporated by reference to the copy thereof submitted as Exhibit 6.33 to the Company’s Form 1-A POS filed on January 23, 2024).*
6.34   Art Purchase Agreement for Series 421 (incorporated by reference to the copy thereof submitted as Exhibit 6.34 to the Company’s Form 1-A POS filed on March 21, 2024).*
6.35   Art Purchase Agreement for Series 429 (incorporated by reference to the copy thereof submitted as Exhibit 6.35 to the Company’s Form 1-A POS filed on March 21, 2024).*
6.36   Art Purchase Agreement for Series 360 (incorporated by reference to the copy thereof submitted as Exhibit 6.36 to the Company’s Form 1-A POS filed on May 1, 2024).*
6.37   Art Purchase Agreement for Series 442 (incorporated by reference to the copy thereof submitted as Exhibit 6.37 to the Company’s Form 1-A POS filed on May 1, 2024).*
6.38   Art Purchase Agreement for Series 362 (incorporated by reference to the copy thereof submitted as Exhibit 6.38 to the Company’s Form 1-A POS filed on May 30, 2024).*
6.39   Art Purchase Agreement for Series 365 (incorporated by reference to the copy thereof submitted as Exhibit 6.39 to the Company’s Form 1-A POS filed on May 30, 2024).*
6.40   Art Purchase Agreement for Series 446 (incorporated by reference to the copy thereof submitted as Exhibit 6.40 to the Company’s Form 1-A POS filed on July 31, 2024).*
6.41   Art Purchase Agreement for Series 451 (incorporated by reference to the copy thereof submitted as Exhibit 6.41 to the Company’s Form 1-A POS filed on September 18, 2024).*
6.42   Art Purchase Agreement for Series 463 (incorporated by reference to the copy thereof submitted as Exhibit 6.42 to the Company’s Form 1-A POS filed on December 17, 2024).*
6.43   Art Purchase Agreement for Series 467 (incorporated by reference to the copy thereof submitted as Exhibit 6.43 to the Company’s Form 1-A POS filed on January 24, 2025).*
6.44   Art Purchase Agreement for Series 469 (incorporated by reference to the copy thereof submitted as Exhibit 6.44 to the Company’s Form 1-A POS filed on February 11, 2025).*
6.45   Art Purchase Agreement for Series 470 (incorporated by reference to the copy thereof submitted as Exhibit 6.45 to the Company’s Form 1-A POS filed on February 11, 2025).*
6.46   Art Purchase Agreement for Series 453 (incorporated by reference to the copy thereof submitted as Exhibit 6.46 to the Company’s Form 1-A POS filed on February 26, 2025).*
6.47   Art Purchase Agreement for Series 486 (incorporated by reference to the copy thereof submitted as Exhibit 6.47 to the Company’s Form 1-A POS filed on April 11, 2025).*
6.48   Art Purchase Agreement for Series 488 (incorporated by reference to the copy thereof submitted as Exhibit 6.48 to the Company’s Form 1-A POS filed on April 11, 2025).*
6.49   Art Purchase Agreement for Series 489 (incorporated by reference to the copy thereof submitted as Exhibit 6.49 to the Company’s Form 1-A POS filed on April 11, 2025).*
6.50   Art Purchase Agreement for Series 497 (incorporated by reference to the copy thereof submitted as Exhibit 6.50 to the Company’s Form 1-A POS filed on June 23, 2025).*
6.51   Art Purchase Agreement for Series 498 (incorporated by reference to the copy thereof submitted as Exhibit 6.51 to the Company’s Form 1-A POS filed on July 10, 2025).*
6.52   Art Purchase Agreement for Series 506 (incorporated by reference to the copy thereof submitted as Exhibit 6.52 to the Company’s Form 1-A POS filed on August 19, 2025).*
6.53   Art Purchase Agreement for Series 508 (incorporated by reference to the copy thereof submitted as Exhibit 6.53 to the Company’s Form 1-A POS filed on August 29, 2025).*
6.54   Art Purchase Agreement for Series 510 (incorporated by reference to the copy thereof submitted as Exhibit 6.54 to the Company’s Form 1-A POS filed on September 12, 2025).*
6.55   Art Purchase Agreement for Series 512 (incorporated by reference to the copy thereof submitted as Exhibit 6.55 to the Company’s Form 1-A POS filed on October 2, 2025).*
6.56   Art Purchase Agreement for Series 513 (incorporated by reference to the copy thereof submitted as Exhibit 6.56 to the Company’s Form 1-A POS filed on October 2, 2025).*
6.57   Art Purchase Agreement for Series 520 (incorporated by reference to the copy thereof submitted as Exhibit 6.57 to the Company’s Form 1-A POS filed on November 26, 2025).*
6.58   Art Purchase Agreement for Series 521 (incorporated by reference to the copy thereof submitted as Exhibit 6.58 to the Company’s Form 1-A POS filed on November 26, 2025).*
6.59   Art Purchase Agreement for Series 522 (incorporated by reference to the copy thereof submitted as Exhibit 6.59 to the Company’s Form 1-A POS filed on December 29, 2025).*
6.60   Standard Terms and Conditions of Sale for Series 322 (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-U filed on December 26, 2023).*

 

* Filed Previously

 

15
 

 

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.

 

  Masterworks Vault 1, LLC
     
  By: /s/ Joshua B. Goldstein
  Name: Joshua B. Goldstein
  Title: General Counsel & Secretary

 

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

 

Signature   Title   Date
         
/s/ Nigel S. Glenday   Chief Executive Officer   April 3, 2026
Nigel S. Glenday   (Principal Executive Officer)    
         
/s/ Nigel S. Glenday   Chief Financial Officer (Principal Financial Officer   April 3, 2026
Nigel S. Glenday   and Principal Accounting Officer) and Member of Board of Managers    
         
/s/ Joshua B. Goldstein   Member of the Board of Managers   April 3, 2026
Joshua B. Goldstein        

 

16