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 3, LLC

(Exact name of issuer as specified in its charter)

 

Commission File Number: 024-12289

 

Delaware   93-1920406
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 325 Class A Ordinary Shares, Series 327 Class A Ordinary Shares, Series 330 Class A Ordinary Shares, Series 332 Class A Ordinary Shares, Series 334 Class A Ordinary Shares, Series 337 Class A Ordinary Shares, Series 349 Class A Ordinary Shares, Series 352 Class A Ordinary Shares, Series 355 Class A Ordinary Shares, Series 358 Class A Ordinary Shares, Series 369 Class A Ordinary Shares, Series 371 Class A Ordinary Shares, Series 375 Class A Ordinary Shares, Series 384 Class A Ordinary Shares, Series 388 Class A Ordinary Shares, Series 390 Class A Ordinary Shares, Series 398 Class A Ordinary Shares, Series 400 Class A Ordinary Shares, Series 413 Class A Ordinary Shares, Series 414 Class A Ordinary Shares, Series 431 Class A Ordinary Shares, Series 432 Class A Ordinary Shares, Series 436 Class A Ordinary Shares, Series 447 Class A Ordinary Shares, Series 462 Class A Ordinary Shares, Series 464 Class A Ordinary Shares, Series 466 Class A Ordinary Shares, Series 468 Class A Ordinary Shares, Series 471 Class A Ordinary Shares, Series 474 Class A Ordinary Shares, Series 482 Class A Ordinary Shares, Series 484 Class A Ordinary Shares, Series 487 Class A Ordinary Shares, Series 490 Class A Ordinary Shares, Series 492 Class A Ordinary Shares, Series 493 Class A Ordinary Shares, Series 494 Class A Ordinary Shares, Series 511 Class A Ordinary Shares, Series 518 Class A Ordinary Shares, Series 519 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 3, 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 June 14, 2023 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 July 28, 2023, the Company commenced accepting subscriptions for one or more Offerings. As of December 31, 2025, aggregate subscriptions of $43,500,780 had been accepted by the Company and closed upon, resulting in the issuance of an aggregate of 2,175,039 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 June 27, 2023, 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:                         
                          
Jeffrey Spurlock    

Series 330

                     

3,885

     

10.00

%
Chris Dardis    

Series 355

                     

10,000

     

10.25

%
Grant Monahon    

Series 493

                     

2,500

     

10.08

%
Jason Klapper    

Series 493

                     

2,500

     

10.08

%

 

  * 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 June 27, 2023, 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 shares not eligible to vote   % 
Series 325     135,793       77.68 %     39,022       22.32 %
Series 327     37,500       97.26 %     1,056       2.74 %
Series 330     38,850       96.39 %     1,457       3.61 %
Series 332     73,545       96.71 %     2,501       3.29 %
Series 334     39,849       77.95 %     11,270       22.05 %
Series 337     56,875       96.67 %     1,959       3.33 %
Series 349     193,350       97.03 %     5,925       2.97 %
Series 352     61,350       98.58 %     885       1.42 %
Series 355     77,017       77.70 %     22,102       22.30 %
Series 358     63,950       98.78 %     787       1.22 %
Series 369     59,152       77.75 %     16,922       22.25 %
Series 371     39,435       77.75 %     11,298       22.27 %
Series 384     39,700       96.70 %     1,354       3.30 %
Series 388     39,438       77.61 %     11,379       22.39 %
Series 390     40,544       77.04 %     12,080       22.96 %
Series 398     113,934       77.35 %     33,353       22.65 %
Series 400     105,842       77.33 %     31,035       22.67 %
Series 413     22,250       97.31 %     616       2.69 %
Series 414     60,778       78.02 %     17,125       21.98 %
Series 431     14,950       97.86 %     327       2.14 %
Series 432     84,050       98.02 %     1,699       1.98 %
Series 436     19,950       97.80 %     448       2.20 %
Series 447     13,050       98.89 %     146       1.11 %
Series 462     22,485       99.10 %     204       0.90 %
Series 464     113,675       98.87 %     1,297       1.13 %
Series 466     27,743       99.43 %     160       0.57 %
Series 468     55,157       99.74 %     144       0.26 %
Series 471     66,869       99.01 %     672       0.99 %
Series 474     22,200       98.97 %     230       1.03 %
Series 482     21,107       100.00 %     -       -  
Series 484     58,315       99.45 %     321       0.55 %
Series 487     10,134       99.57 %     44       0.43 %
Series 490     25,550       99.91 %     22       0.09 %
Series 492     5,985       100.00 %     -       -  
Series 493     24,749       99.42 %     144       0.58 %
Series 494     53,030       100.00 %     -       -  

 

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 3, 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-4
   
Consolidated Statement of Operations F-18
   
Consolidated Statement of Members’ Equity F-32
   
Consolidated Statement of Cash Flows F-53
   
Consolidated Notes to Financial Statements F-67 – F-72

 

F-1
 

 

Independent auditor’s report

 

To the Board of Managers and Members of

Masterworks Vault 3, LLC

 

Opinion

 

We have audited the accompanying consolidated financial statements of Masterworks Vault 3, 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.

 

F-2
 

 

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 1, 2026

 

F-3
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 325   Series 327   Series 330   Series 332   Series 334   Series 337 
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   3,441,000    750,000    777,000    1,471,000    1,010,000    1,138,000 
Total Assets  $3,441,130    750,130    777,130    1,471,130    1,010,130    1,138,130 
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  $3,441,130    750,130    777,130    1,471,130    1,010,130    1,138,130 
                               
Noncontrolling interests in consolidated subsidiary   47,940    21,120    28,140    49,920    12,574    38,930 
Members’ Equity   3,393,190    729,010    748,990    1,421,210    997,556    1,099,200 
                               
Total Liabilities And Members’ Equity  $3,441,130    750,130    777,130    1,471,130    1,010,130    1,138,130 

 

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

 

F-4
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 349   Series 352   Series 355   Series 358   Series 369   Series 371 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $130    120    120    120     243     130 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   130    120    120    120     243     130 
Artwork   3,867,000    1,227,000    1,951,000    1,279,000    1,499,000    999,000 
Total Assets  $3,867,130    1,227,120    1,951,120    1,279,120     1,499,243     999,130 
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   -    -    -    -     133     - 
Total Current Liabilities   -    -    -    -     133     - 
Total Liabilities  $-    -    -    -     133     - 
Members’ Equity:                              
Total Members’ Equity  $3,867,130    1,227,120    1,951,120    1,279,120    1,499,110    999,130 
                               
Noncontrolling interests in consolidated subsidiary   118,500    17,746    27,736    15,740    22,734    14,153 
Members’ Equity   3,748,630    1,209,374    1,923,384    1,263,380    1,476,376    984,977 
                               
Total Liabilities And Members’ Equity  $3,867,130    1,227,120    1,951,120    1,279,120     1,499,243     999,130 

 

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

 

F-5
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 375   Series 384   Series 388   Series 390   Series 398   Series 400 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $-    130    130    120    120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   -    130    130    120    120    120 
Artwork   -    794,000    999,000    1,027,000    2,886,000    2,681,000 
Total Assets  $  -    794,130    999,130    1,027,120    2,886,120    2,681,120 
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  $-    794,130    999,130    1,027,120    2,886,120    2,681,120 
                               
Noncontrolling interests in consolidated subsidiary   -    28,416    17,360    21,080    50,280    56,560 
Members’ Equity   -    765,714    981,770    1,006,040    2,835,840    2,624,560 
                               
Total Liabilities And Members’ Equity  $-    794,130    999,130    1,027,120    2,886,120    2,681,120 

 

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

 

F-6
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 413   Series 414   Series 431   Series 432   Series 436   Series 447 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    720    120    120    120    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    720    120    120    120    120 
Artwork   445,000    1,540,000    299,000    1,681,000    399,000    261,000 
Total Assets  $445,120    1,540,720    299,120    1,681,120    399,120    261,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    600    -    -    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    200    -    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    800    -    -    -    - 
Total Liabilities  $-    800    -    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $445,120    1,539,920    299,120    1,681,120    399,120    261,120 
                               
Noncontrolling interests in consolidated subsidiary   12,320    18,440    6,725    33,980    8,960    3,025 
Members’ Equity   432,800    1,521,480    292,395    1,647,140    390,160    258,095 
                               
Total Liabilities And Members’ Equity  $445,120    1,540,720    299,120    1,681,120    399,120    261,120 

 

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

 

F-7
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 462   Series 464   Series 466   Series 468   Series 471   Series 474 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $770    610    20,150    5,598    110    110 
Receivable from Affiliates   100    -    -    -    -    - 
Total Current Assets   870    610    20,150    5,598    110    110 
Artwork   450,000    2,276,000    555,000    1,138,000    1,343,000    444,000 
Total Assets  $450,870    2,276,610    575,150    1,143,598    1,343,110    444,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $760    500    20,040    5,488    -    - 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   300    2,500    140    33,180    5,620    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   1,060    3,000    20,180    38,668    5,620    - 
Total Liabilities  $1,060    3,000    20,180    38,668    5,620    - 
Members’ Equity:                              
Total Members’ Equity  $449,810    2,273,610    554,970    1,104,930    1,337,490    444,110 
                               
Noncontrolling interests in consolidated subsidiary   4,080    25,940    3,200    2,880    13,440    4,600 
Members’ Equity   445,730    2,247,670    551,770    1,102,050    1,324,050    439,510 
                               
Total Liabilities And Members’ Equity  $450,870    2,276,610    575,150    1,143,598    1,343,110    444,110 

 

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

 

F-8
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 482   Series 484   Series 487   Series 490   Series 492   Series 493 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $110    710    7,790    110    110    330 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   110    710    7,790    110    110    330 
Artwork   444,000    1,178,000    209,000    516,000    389,000    496,000 
Total Assets  $444,110    1,178,710    216,790    516,110    389,110    496,330 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    600    7,680    -    -    220 
Management services fee payable   -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   21,700    11,700    6,160    5,000    269,300    1,020 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities  21,700    12,300    13,840    5,000    269,300    1,240 
Total Liabilities  $21,700    12,300    13,840    5,000    269,300    1,240 
Members’ Equity:                             
Total Members’ Equity  $422,410    1,166,410    202,950    511,110    119,810    495,090 
                               
Noncontrolling interests in consolidated subsidiary   -    6,420    880    440    -    2,880 
Members’ Equity   422,410    1,159,990    202,070    510,670    119,810    492,210 
                               
Total Liabilities And Members’ Equity  $444,110    1,178,710    216,790    516,110    389,110    496,330 

 

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

 

F-9
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2025

 

   Series 494   Series 511   Series 518   Series 519   Series 373   Series General   Series Consolidated 
ASSETS                                   
Current Assets:                                   
Cash and Cash Equivalents  $12,900    100    302,100    100    -    (8,954)    346,338  
Receivable from Affiliates   -    -    -    -    -    11,172    11,272 
Total Current Assets   12,900    100    302,100    100    -    2,218     357,610  
Artwork   3,333,000    -    -    -    -    -    45,192,000 
Total Assets  $3,345,900    100    302,100    100    -    2,218     45,549,610  
LIABILITIES AND MEMBERS’ EQUITY                                   
Current Liabilities:                                   
Unsettled subscriptions and investor subscription deposits  $12,800    -    302,000    -    -    -    350,689 
Management services fee payable   -    -    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   2,272,400    -    -    -    -         2,629,220 
Other amounts due to affiliates   -    -    -    -    -    2,218     2,351  
Total Current Liabilities   2,285,200    -    302,000    -    -    2,218     2,982,260  
Total Liabilities  $2,285,200    -    302,000    -    -    2,218     2,982,260  
Members’ Equity:                                   
Total Members’ Equity  $1,060,700    100    100    100    -    -    42,567,350 
                                    
Noncontrolling interests in consolidated subsidiary   -    -    -    -    -    -    737,140 
Members’ Equity   1,060,700    100    100    100    -    -    41,830,210 
                                    
Total Liabilities And Members’ Equity  $3,345,900    100    302,100    100    -    2,218     45,549,610  

 

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

 

F-10
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 325   Series 327   Series 330   Series 332   Series 334   Series 337 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $26,820    120    120    120    6,720    120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   26,820    120    120    120    6,720    120 
Artwork   3,441,000    750,000    777,000    1,471,000    1,010,000    1,138,000 
Total Assets  $3,467,820    750,120    777,120    1,471,120    1,016,720    1,138,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $26,700    -    -    -    6,600    - 
Amounts due to affiliate for purchase of artwork   122,500    -    -    -    340,500    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   149,200    -    -    -    347,100    - 
Total Liabilities  $149,200    -    -    -    347,100    - 
Members’ Equity:                              
Total Members’ Equity  $3,318,620    750,120    777,120    1,471,120    669,620    1,138,120 
                               
Noncontrolling interests in consolidated subsidiary   3,720    9,840    16,140    27,360    -    21,651 
Members’ Equity   3,314,900    740,280    760,980    1,443,760    669,620    1,116,469 
                               
Total Liabilities And Members’ Equity  $3,467,820    750,120    777,120    1,471,120    1,016,720    1,138,120 

 

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

 

F-11
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 349   Series 352   Series 355   Series 358   Series 369   Series 371 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $120    12,630    9,310    36,970    1,499,365    2,120 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   120    12,630    9,310    36,970    1,499,365    2,120 
Artwork   3,867,000    1,227,000    1,951,000    1,279,000    -    999,000 
Total Assets  $3,867,120    1,239,630    1,960,310    1,315,970    1,499,365    1,001,120 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    12,520    9,200    36,860    1,489,000    2,000 
Amounts due to affiliate for purchase of artwork     -    190,540    60,320    382,700    -    26,400 
Other amounts due to affiliates   -    -    -    -    10,265    - 
Total Current Liabilities   -    203,060    69,520    419,560    1,499,265    28,400 
Total Liabilities  $-    203,060    69,520    419,560    1,499,265    28,400 
Members’ Equity:                              
Total Members’ Equity  $3,867,120    1,036,570    1,890,790    896,410    100    972,720 
                               
Noncontrolling interests in consolidated subsidiary   59,700    -    2,120    -    -    800 
Members’ Equity   3,807,420    1,036,570    1,888,670    896,410    100    971,920 
                               
Total Liabilities And Members’ Equity  $3,867,120    1,239,630    1,960,310    1,315,970    1,499,365    1,001,120 

 

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

 

F-12
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 375   Series 384   Series 388   Series 390   Series 398   Series 400 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $-    120    120    110    110    110 
Receivable from Affiliates      -    -    -    -    -    - 
Total Current Assets   -    120    120    110    110    110 
Artwork   -    794,000    999,000    1,027,000    2,886,000    2,681,000 
Total Assets  $-    794,120    999,120    1,027,110    2,886,110    2,681,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    -    13,500    -    -    - 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    -    13,500    -    -    - 
Total Liabilities  $-    -    13,500    -    -    - 
Members’ Equity:                              
Total Members’ Equity  $-    794,120    985,620    1,027,110    2,886,110    2,681,110 
                               
Noncontrolling interests in consolidated subsidiary   -    15,172    2,480    9,900    16,320    16,000 
Members’ Equity   -    778,948    983,140    1,017,210    2,869,790    2,665,110 
                               
Total Liabilities And Members’ Equity  $-    794,120    999,120    1,027,110    2,886,110    2,681,110 

 

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

 

F-13
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 413   Series 414   Series 431   Series 432   Series 436   Series 447 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $110    8,730    110    110    110    110 
Receivable from Affiliates   -    -    -    -    -    - 
Total Current Assets   110    8,730    110    110    110    110 
Artwork   445,000    1,540,000    299,000    1,681,000    399,000    261,000 
Total Assets  $445,110    1,548,730    299,110    1,681,110    399,110    261,110 
LIABILITIES AND MEMBERS’ EQUITY                              
Current Liabilities:                              
Unsettled subscriptions and investor subscription deposits  $-    8,620    -    -    -    - 
Amounts due to affiliate for purchase of artwork   -    350,780    -    -    -    22,500 
Other amounts due to affiliates   -    -    -    -    -    - 
Total Current Liabilities   -    359,400    -    -    -    22,500 
Total Liabilities  $-    359,400    -    -    -    22,500 
Members’ Equity:                              
Total Members’ Equity  $445,110    1,189,330    299,110    1,681,110    399,110    238,610 
                               
Noncontrolling interests in consolidated subsidiary   5,600    -    1,980    8,540    2,960    - 
Members’ Equity   439,510    1,189,330    297,130    1,672,570    396,150    238,610 
                               
Total Liabilities And Members’ Equity  $445,110    1,548,730    299,110    1,681,110    399,110    261,110 

 

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

 

F-14
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 462   Series 464   Series 466   Series 468   Series 471   Series 474 
ASSETS                              
Current Assets:                              
Cash and Cash Equivalents  $-    -    -    -    -    - 
Receivable from Affiliates   100    -    100    -    -    - 
Total Current Assets   100    -    100    -    -    - 
Artwork   -    -    -    -    -    - 
Total Assets  $100    -    100    -    -    - 
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  $100    -    100    -    -    - 
                               
Noncontrolling interests in consolidated subsidiary   -    -    -    -    -    - 
Members’ Equity   100    -    100    -    -    - 
                               
Total Liabilities And Members’ Equity  $100    -    100    -    -    - 

 

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

 

F-15
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 482   Series 484   Series 487   Series 490   Series 492   Series 493 
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-16
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Balance Sheet

As of December 31, 2024

 

   Series 494   Series 511   Series 518   Series 519   Series 373   Series General   Series Consolidated 
ASSETS                                   
Current Assets:                                   
Cash and Cash Equivalents  $-    -    -    -    -    1,128    1,605,513 
Receivable from Affiliates   -    -    -    -    -    -    200 
Total Current Assets   -    -    -    -    -    1,128    1,605,713 
Artwork   -    -    -    -    -    -    30,922,000 
Total Assets  $-    -    -    -    -    1,128    32,527,713 
LIABILITIES AND MEMBERS’ EQUITY                                   
Current Liabilities:                                   
Unsettled subscriptions and investor subscription deposits  $-    -    -    -    -    -    1,591,500 
Amounts due to affiliate for purchase of artwork   -    -    -    -    -         1,509,740 
Other amounts due to affiliates   -    -    -    -    -    1,128    11,393 
Total Current Liabilities   -    -    -    -    -    1,128    3,112,633 
Total Liabilities  $-    -    -    -    -    1,128    3,112,633 
Members’ Equity:                                   
Total Members’ Equity  $-    -    -    -    -    -    29,415,080 
                                    
Noncontrolling interests in consolidated subsidiary   -    -    -    -    -    -    220,283 
Members’ Equity   -    -    -    -    -    -    29,194,797 
                                    
Total Liabilities And Members’ Equity  $-    -    -    -    -    1,128    32,527,713 

 

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

 

F-17
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 325   Series 327   Series 330   Series 332   Series 334   Series 337 
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  $51,600    11,280    12,000    22,560    12,574    17,280 
Total Expenses   51,600    11,280    12,000    22,560    12,574    17,280 
Net Income/(Loss)  $(51,590)   (11,270)   (11,990)   (22,550)   (12,564)   (17,270)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.30)   (0.31)   (0.31)   (0.26)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   171,597    37,547    38,900    73,644    47,924    56,972 

 

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

 

F-18
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 349   Series 352   Series 355   Series 358   Series 369   Series 371 
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  $58,800    17,746    29,796    15,740    22,734    15,393 
Total Expenses   58,800    17,746    29,796    15,740    22,734    15,393 
Net Income/(Loss)  $(58,790)   (17,736)   (29,786)   (15,730)   (22,724)   (15,383)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.29)   (0.31)   (0.26)   (0.30)   (0.31)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   193,595    60,344    97,218    61,155    74,986    49,874 

 

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

 

F-19
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 375   Series 384   Series 388   Series 390   Series 398   Series 400 
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  $-    13,244    14,880    15,600    43,440    40,560 
Total Expenses        -    13,244    14,880    15,600    43,440    40,560 
Net Income/(Loss)  $-    (13,234)   (14,870)   (15,590)   (43,430)   (40,550)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $-    (0.33)   (0.30)   (0.30)   (0.30)   (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   -    39,751    49,748    51,415    144,481    134,219 

 

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

 

F-20
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 413   Series 414   Series 431   Series 432   Series 436   Series 447 
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  $6,720    18,440    4,745    25,440    6,000    3,025 
Total Expenses   6,720    18,440    4,745    25,440    6,000    3,025 
Net Income/(Loss)  $(6,710)   (18,430)   (4,735)   (25,430)   (5,990)   (3,015)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   (0.25)   (0.32)   (0.30)   (0.30)   (0.24)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   22,278    73,668    14,969    84,156    19,975    12,734 

 

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

 

F-21
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 462   Series 464   Series 466   Series 468   Series 471   Series 474 
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  $4,080    25,940    3,200    2,880    13,440    4,600 
Total Expenses  4,080    25,940    3,200    2,880    13,440    4,600 
Net Income/(Loss)  $(4,070)   (25,930)   (3,190)   (2,870)   (13,430)   (4,590)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.19)   (0.23)   (0.12)   (0.06)   (0.21)   (0.21)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   21,951    111,559    26,695    51,986    65,107    22,189 

 

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

 

F-22
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 482   Series 484   Series 487   Series 490   Series 492   Series 493 
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  $-    6,420    880    440    -    2,880 
Total Expenses   -    6,420    880    440    -    2,880 
Net Income/(Loss)  $10    (6,410)   (870)   (430)   10    (2,870)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $0.00    (0.12)   (0.10)   (0.02)   0.00    (0.12)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   12,772    55,452    9,046    20,889    2,801    24,038 

 

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

 

F-23
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 494   Series 511   Series 518   Series 519   Series General   Consolidated 
Income:                              
Royalties  $-    -    -    -    -    350 
Gain on sale of artwork   -    -    -    -    -    - 
Total Income  $-    -    -    -         350 
Expenses:                              
Share-based compensation - administrative services fees  $-    -    -    -    -    544,358 
Total Expenses   -    -    -    -    -    544,358 
Net Income/(Loss)  $-    -    -    -    -    (544,008)
                               
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-24
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 325   Series 327   Series 330   Series 332   Series 334   Series 337 
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  $3,720    9,840    11,760    22,080    -    17,291 
Total Expenses   3,720    9,840    11,760    22,080    -    17,291 
Net Income/(Loss)  $(3,710)   (9,830)   (11,750)   (22,070)   10    (17,281)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.04)   (0.27)   (0.30)   (0.30)   0.00    (0.30)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   88,850    36,664    38,850    73,550    23,615    56,900 

 

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

 

F-25
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 349   Series 352   Series 355   Series 358  

Series

369

   Series 371 
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  $58,080    -    2,120    -    -    800 
Total Expenses   58,080    -    2,120    -    -    800 
Net Income/(Loss)  $(58,070)   10    (2,110)   10    -    (790)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.30)   0.00    (0.04)   0.00    -    (0.02)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   193,350    28,972    59,634    10,871    -    31,705 

 

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

 

F-26
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 375   Series 384   Series 388   Series 390   Series 398   Series 400 
Income:                              
Royalties  $-    10    10    10    10    10 
Gain on sale of artwork   89,000    -    -    -    -    - 
Total Income  $89,000    10    10    10    10    10 
Expenses:                              
Share-based compensation - administrative services fees  $2,265    12,552    2,480    9,900    16,320    16,000 
Total Expenses   2,265    12,552    2,480    9,900    16,320    16,000 
Net Income/(Loss)  $86,735    (12,542)   (2,470)   (9,890)   (16,310)   (15,990)
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $3.39    (0.32)   (0.07)   (0.21)   (0.14)   (0.15)
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   20,501    39,700    34,653    47,684    113,126    110,149 

 

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

 

F-27
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

   Series 413   Series 414   Series 431   Series 432   Series 436   Series 447 
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  $5,600    -    1,980    8,540    2,960    - 
Total Expenses   5,600    -    1,980    8,540    2,960    - 
Net Income/(Loss)  $(5,590)   10    (1,970)   (8,530)   (2,950)   10 
                               
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted  $(0.25)   0.00    (0.13)   (0.10)   (0.15)   0.00 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted   22,250    27,792    14,906    83,988    19,950    11,900 

 

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

 

F-28
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

  

Series

462

  

Series

464

  

Series

466

  

Series

468

  

Series

471

  

Series

474

 
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-29
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

  

Series

482

  

Series

484

  

Series

487

  

Series

490

  

Series

492

  

Series

493

 
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-30
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Income Statement

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

 

  

Series

494

  

Series

511

  

Series

518

  

Series

519

   Series General   Series Consolidated 
Income:                              
Royalties  $-    -    -    -    -    220 
Gain on sale of artwork   -    -    -    -    -    89,000 
Total Income  $-    -    -    -         89,220 
Expenses:                              
Share-based compensation - administrative services fees  $-    -    -    -    -    204,288 
Total Expenses   -    -    -    -    -    204,288 
Net Income/(Loss)  $-    -    -    -    -    (115,068)
                               
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-31
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Members’ Equity

 

Series 325
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares  

Members’ Equity

   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   28,542    570,850    1,000   $100   $570,950    -    -   $570,950 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   137,383    2,747,660    -    -    2,747,660    -    -    2,747,660 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    186    3,720    3,720 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,710)   -    -    (3,710)   -    -    (3,710)
Balance at December 31, 2024   165,925   $3,314,800    1,000   $100   $3,314,900    186   $3,720   $3,318,620 
                                         
Balance at January 1, 2025   165,925   $3,314,800    1,000   $100    3,314,900    186    3,720   $3,318,620 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   6,125    122,500    -    -    122,500    -    -    122,500 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,580    51,600    51,600 
Shares exchanged   369    7,380    -    -    7,380    (369)   (7,380)   - 
Net income/(loss)   -    (51,590)   -    -    (51,590)   -    -    (51,590)
Balance at December 31, 2025   172,419   $3,393,090    1,000   $100   $3,393,190    2,397   $47,940   $3,441,130 

 

Series 327
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   31,104    622,090    1,000   $100   $622,190    -    -   $622,190 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   6,396    127,920    -    -    127,920    -    -    127,920 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    492    9,840    9,840 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,830)   -    -    (9,830)   -    -    (9,830)
Balance at December 31, 2024   37,500   $740,180    1,000   $100   $740,280    492   $9,840   $750,120 
                                         
Balance at January 1, 2025   37,500   $740,180    1,000   $100    740,280    492    9,840   $750,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    564    11,280    11,280 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (11,270)   -    -    (11,270)   -    -    (11,270)
Balance at December 31, 2025   37,500   $728,910    1,000   $100   $729,010    1,056   $21,120   $750,130 

 

F-32
 

 

Series 330
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   38,850    772,630    1,000   $100   $772,730    219    4,380   $777,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    588    11,760    11,760 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (11,750)   -    -    (11,750)   -    -    (11,750)
Balance at December 31, 2024   38,850   $760,880    1,000   $100   $760,980    807   $16,140   $777,120 
                                         
Balance at January 1, 2025   38,850   $760,880    1,000   $100    760,980    807    16,140   $777,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    600    12,000    12,000 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (11,990)   -    -    (11,990)   -    -    (11,990)
Balance at December 31, 2025   38,850   $748,890    1,000   $100   $748,990    1,407   $28,140   $777,130 

 

Series 332
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   73,550    1,465,730    1,000   $100   $1,465,830    264    5,280   $1,471,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,104    22,080    22,080 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (22,070)   -    -    (22,070)   -    -    (22,070)
Balance at December 31, 2024   73,550   $1,443,660    1,000   $100   $1,443,760    1,368   $27,360   $1,471,120 
                                         
Balance at January 1, 2025   73,550   $1,443,660    1,000   $100    1,443,760    1,368    27,360   $1,471,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,128    22,560    22,560 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (22,550)   -    -    (22,550)   -    -    (22,550)
Balance at December 31, 2025   73,550   $1,421,110    1,000   $100   $1,421,210    2,496   $49,920   $1,471,130 

 

F-33
 

 

Series 334
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   3,874    77,490    1,000   $100   $77,590    -    -   $77,590 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   29,601    592,020    -    -    592,020    -    -    592,020 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   33,475   $669,520    1,000   $100   $669,620    -   $-   $669,620 
                                         
Balance at January 1, 2025   33,475   $669,520    1,000   $100    669,620    -    -   $669,620 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   17,025    340,500    -    -    340,500    -    -    340,500 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    620    12,574    12,574 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (12,564)   -    -    (12,564)   -    -    (12,564)
Balance at December 31, 2025   50,500   $997,456    1,000   $100   $997,556    620   $12,574   $1,010,130 

 

Series 337
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   56,900    1,133,650    1,000   $100   $1,133,750    218    4,360   $1,138,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    852    17,291    17,291 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (17,281)   -    -    (17,281)   -    -    (17,281)
Balance at December 31, 2024   56,900   $1,116,369    1,000   $100   $1,116,469    1,070   $21,651   $1,138,120 
                                         
Balance at January 1, 2025   56,900   $1,116,369    1,000   $100    1,116,469    1,070    21,651   $1,138,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    864    17,280    17,280 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (17,270)   -    -    (17,270)   -    -    (17,270)
Balance at December 31, 2025   56,900   $1,099,099    1,000   $100   $1,099,199    1,934   $38,931   $1,138,130 

 

F-34
 

 

Series 349
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   187,350    3,745,390    1,000   $100   $3,745,490    81    1,620   $3,747,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   6,000    120,000    -    -    120,000    -    -    120,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,904    58,080    58,080 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (58,070)   -    -    (58,070)   -    -    (58,070)
Balance at December 31, 2024   193,350   $3,807,320    1,000   $100   $3,807,420    2,985   $59,700   $3,867,120 
                                         
Balance at January 1, 2025   193,350   $3,807,320    1,000   $100    3,807,420    2,985    59,700   $3,867,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,940    58,800    58,800 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (58,790)   -    -    (58,790)   -    -    (58,790)
Balance at December 31, 2025   193,350   $3,748,530    1,000   $100   $3,748,630    5,925   $118,500   $3,867,130 

 

Series 352
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   51,823    1,036,460    -    -    1,036,460    -    -    1,036,460 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   51,823   $1,036,470    1,000   $100   $1,036,570    -   $-   $1,036,570 
                                         
Balance at January 1, 2025   51,823   $1,036,470    1,000   $100    1,036,570    -    -   $1,036,570 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   9,527    190,540    -    -    190,540    -    -    190,540 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    885    17,746    17,746 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (17,736)   -    -    (17,736)   -    -    (17,736)
Balance at December 31, 2025   61,350   $1,209,274    1,000   $100   $1,209,374    885   $17,746   $1,227,120 

 

F-35
 

 

Series 355
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   94,534    1,890,680    -    -    1,890,680    -    -    1,890,680 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    106    2,120    2,120 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,110)   -    -    (2,110)   -    -    (2,110)
Balance at December 31, 2024   94,534   $1,888,570    1,000   $100   $1,888,670    106   $2,120   $1,890,790 
                                         
Balance at January 1, 2025   94,534   $1,888,570    1,000   $100    1,888,670    106    2,120   $1,890,790 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   3,016    60,320    -    -    60,320    -    -    60,320 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,464    29,796    29,796 
Shares exchanged   209    4,180    -    -    4,180    (209)   (4,180)   - 
Net income/(loss)   -    (29,786)   -    -    (29,786)   -    -    (29,786)
Balance at December 31, 2025   97,759   $1,923,284    1,000   $100   $1,923,384    1,361   $27,736   $1,951,120 

 

Series 358
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   44,815    896,300    -    -    896,300    -    -    896,300 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   44,815   $896,310    1,000   $100   $896,410    -   $-   $896,410 
                                         
Balance at January 1, 2025   44,815   $896,310    1,000   $100    896,410    -    -   $896,410 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   19,135    382,700    -    -    382,700    -    -    382,700 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    787    15,740    15,740 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (15,730)   -    -    (15,730)   -    -    (15,730)
Balance at December 31, 2025   63,950   $1,263,280    1,000   $100   $1,263,380    787   $15,740   $1,279,120 

 

F-36
 

 

Series 369
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   74,950    1,499,000    -    -    1,499,000    -    -    1,499,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,125    22,734    22,734 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (22,724)   -    -    (22,724)   -    -    (22,724)
Balance at December 31, 2025   74,950   $1,476,276    1,000   $100   $1,476,376    1,125   $22,734   $1,499,110 

 

Series 371
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   15,241    304,830    1,000   $100   $304,930    -    -   $304,930 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   33,389    667,780    -    -    667,780    -    -    667,780 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    40    800    800 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (790)   -    -    (790)   -    -    (790)
Balance at December 31, 2024   48,630   $971,820    1,000   $100   $971,920    40   $800   $972,720 
                                         
Balance at January 1, 2025   48,630   $971,820    1,000   $100    971,920    40    800   $972,720 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   1,320    26,400    -    -    26,400    -    -    26,400 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    744    15,393    15,393 
Shares exchanged   102    2,040    -    -    2,040    (102)   (2,040)   - 
Net income/(loss)   -    (15,383)   -    -    (15,383)   -    -    (15,383)
Balance at December 31, 2025   50,052   $984,877    1,000   $100   $984,977    682   $14,153   $999,130 

 

F-37
 

 

Series 375
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   20,550   $410,130    1,000   $100   $410,230    44   $880   $411,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    97    2,265    2,265 
Shares exchanged   141    3,145    -    -    3,145    (141)   (3,145)   - 
Share distributions   (20,691)   (482,772)   (1,000)   (17,338)   (500,110)   -    -    (500,110)
Net income/(loss)   -    69,497    -    17,238    86,735    -    -    86,735 
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   -    -    -    -    -    -    -    - 
Share distributions   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   -   $-    -   $-   $-    -   $-   $- 

 

F-38
 

 

Series 384
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   39,700    791,390    1,000   $100   $791,490    131                       2,620   $794,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    600    12,552    12,552 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (12,542)   -    -    (12,542)   -    -    (12,542)
Balance at December 31, 2024   39,700   $778,848    1,000   $100   $778,948    731   $15,172   $794,120 
                                         
Balance at January 1, 2025   39,700   $778,848    1,000   $100    778,948    731    15,172   $794,120 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    612    13,244    13,244 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (13,234)   -    -    (13,234)   -    -    (13,234)
Balance at December 31, 2025   39,700   $765,614    1,000   $100   $765,714    1,343   $28,416   $794,130 

 

Series 388
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   8,755    175,110    1,000   $100   $175,210    -    -   $175,210 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   40,520    810,400    -    -    810,400    -    -    810,400 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    124    2,480    2,480 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,470)   -    -    (2,470)   -    -    (2,470)
Balance at December 31, 2024   49,275   $983,040    1,000   $100   $983,140    124   $2,480   $985,620 
                                         
Balance at January 1, 2025   49,275   $983,040    1,000   $100    983,140    124    2,480   $985,620 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   675    13,500    -    -    13,500    -    -    13,500 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    744    14,880    14,880 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (14,870)   -    -    (14,870)   -    -    (14,870)
Balance at December 31, 2025   49,950   $981,670    1,000   $100   $981,770    868   $17,360   $999,130 

 

F-39
 

 

Series 390
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   51,350    1,027,000    -    -    1,027,000    -    -    1,027,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    495    9,900    9,900 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (9,890)   -    -    (9,890)   -    -    (9,890)
Balance at December 31, 2024   51,350   $1,017,110    1,000   $100   $1,017,210    495   $9,900   $1,027,110 
                                         
Balance at January 1, 2025   51,350   $1,017,110    1,000   $100    1,017,210    495    9,900   $1,027,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    780    15,600    15,600 
Shares exchanged   221    4,420    -    -    4,420    (221)   (4,420)   - 
Net income/(loss)   -    (15,590)   -    -    (15,590)   -    -    (15,590)
Balance at December 31, 2025   51,571   $1,005,940    1,000   $100   $1,006,040    1,054   $21,080   $1,027,120 

 

Series 398
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   144,300    2,886,000    -    -    2,886,000    -    -    2,886,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    816    16,320    16,320 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (16,310)   -    -    (16,310)   -    -    (16,310)
Balance at December 31, 2024   144,300   $2,869,690    1,000   $100   $2,869,790    816   $16,320   $2,886,110 
                                         
Balance at January 1, 2025   144,300   $2,869,690    1,000   $100    2,869,790    816    16,320   $2,886,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,172    43,440    43,440 
Shares exchanged   474    9,480    -    -    9,480    (474)   (9,480)   - 
Net income/(loss)   -    (43,430)   -    -    (43,430)   -    -    (43,430)
Balance at December 31, 2025   144,774   $2,835,740    1,000   $100   $2,835,840    2,514   $50,280   $2,886,120 

 

F-40
 

 

Series 400
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   134,050    2,681,000    -    -    2,681,000    -    -    2,681,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    800    16,000    16,000 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (15,990)   -    -    (15,990)   -    -    (15,990)
Balance at December 31, 2024   134,050   $2,665,010    1,000   $100   $2,665,110    800   $16,000   $2,681,110 
                                         
Balance at January 1, 2025   134,050   $2,665,010    1,000   $100    2,665,110    800    16,000   $2,681,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    2,028    40,560    40,560 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (40,550)   -    -    (40,550)   -    -    (40,550)
Balance at December 31, 2025   134,050   $2,624,460    1,000   $100   $2,624,560    2,828   $56,560   $2,681,120 

 

Series 413
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   22,250    445,000    -    -    445,000    -    -    445,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    280    5,600    5,600 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (5,590)   -    -    (5,590)   -    -    (5,590)
Balance at December 31, 2024   22,250   $439,410    1,000   $100   $439,510    280   $5,600   $445,110 
                                         
Balance at January 1, 2025   22,250   $439,410    1,000   $100    439,510    280    5,600   $445,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    336    6,720    6,720 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,710)   -    -    (6,710)   -    -    (6,710)
Balance at December 31, 2025   22,250   $432,700    1,000   $100   $432,800    616   $12,320   $445,120 

 

F-41
 

 

Series 414
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    1,000   $100   $100    -    -   $100 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   59,461    1,189,220    -    -    1,189,220    -    -    1,189,220 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   59,461   $1,189,230    1,000   $100   $1,189,330    -   $-   $1,189,330 
                                         
Balance at January 1, 2025   59,461   $1,189,230    1,000   $100    1,189,330    -    -   $1,189,330 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   17,529    350,580    -    -    350,580    -    -    350,580 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    922    18,440    18,440 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (18,430)   -    -    (18,430)   -    -    (18,430)
Balance at December 31, 2025   76,990   $1,521,380    1,000   $100   $1,521,480    922   $18,440   $1,539,920 

 

Series 431
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   14,950    299,000    -    -    299,000    -    -    299,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    99    1,980    1,980 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (1,970)   -    -    (1,970)   -    -    (1,970)
Balance at December 31, 2024   14,950   $297,030    1,000   $100   $297,130    99   $1,980   $299,110 
                                         
Balance at January 1, 2025   14,950   $297,030    1,000   $100    297,130    99    1,980   $299,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    228    4,745    4,745 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,735)   -    -    (4,735)   -    -    (4,735)
Balance at December 31, 2025   14,950   $292,295    1,000   $100   $292,395    327   $6,725   $299,120 

 

F-42
 

 

Series 432
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   84,050    1,681,000    -    -    1,681,000    -    -    1,681,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    427    8,540    8,540 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (8,530)   -    -    (8,530)   -    -    (8,530)
Balance at December 31, 2024   84,050   $1,672,470    1,000   $100   $1,672,570    427   $8,540   $1,681,110 
                                         
Balance at January 1, 2025   84,050   $1,672,470    1,000   $100    1,672,570    427    8,540   $1,681,110 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   -    -    -    -    -    -    -    - 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,272    25,440    25,440 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (25,430)   -    -    (25,430)   -    -    (25,430)
Balance at December 31, 2025   84,050   $1,647,040    1,000   $100   $1,647,140    1,699   $33,980   $1,681,120 

 

Series 436
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   19,950    399,000    -    -    399,000    -    -    399,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    148    2,960    2,960 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,950)   -    -    (2,950)   -    -    (2,950)
Balance at December 31, 2024   19,950   $396,050    1,000   $100   $396,150    148   $2,960   $399,110 
                                         
Balance at January 1, 2025   19,950   $396,050    1,000   $100    396,150    148    2,960   $399,110 
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, 2025   19,950   $390,060    1,000   $100   $390,160    448   $8,960   $399,120 

 

F-43
 

 

Series 447
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   Members’ Equity 
Balance at January 1, 2024   -    -    -   $-   $-    -    -   $- 
Class B shares issued upon entity formation   -    -    1,000    100    100    -    -    100 
Share subscriptions settled - Net   11,925    238,500    -    -    238,500    -    -    238,500 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2024   11,925   $238,510    1,000   $100   $238,610    -   $-   $238,610 
                                         
Balance at January 1, 2025   11,925   $238,510    1,000   $100    238,610    -    -   $238,610 
Class B shares issued upon entity formation   -    -    -    -    -    -    -    - 
Share subscriptions settled - Net   1,125    22,500    -    -    22,500    -    -    22,500 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    146    3,025    3,025 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,015)   -    -    (3,015)   -    -    (3,015)
Balance at December 31, 2025   13,050   $257,995    1,000   $100   $258,095    146   $3,025   $261,120 

 

Series 462
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   22,485    449,700    -    -    449,700    -    -    449,700 
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, 2025   22,485   $445,630    1,000   $100   $445,730    204   $4,080   $449,810 

 

F-44
 

 

Series 464
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   113,675    2,273,500    -    -    2,273,500    -    -    2,273,500 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    1,297    25,940    25,940 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (25,930)   -    -    (25,930)   -    -    (25,930)
Balance at December 31, 2025   113,675   $2,247,570    1,000   $100   $2,247,670    1,297   $25,940   $2,273,610 

 

Series 466
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   27,743    554,860    -    -    554,860    -    -    554,860 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    160    3,200    3,200 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (3,190)   -    -    (3,190)   -    -    (3,190)
Balance at December 31, 2025   27,743   $551,670    1,000   $100   $551,770    160   $3,200   $554,970 

 

F-45
 

 

Series 468
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   55,241    1,104,820    -         1,104,820    -    -    1,104,820 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    144    2,880    2,880 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,870)   -    -    (2,870)   -    -    (2,870)
Balance at December 31, 2025   55,241   $1,101,950    1,000   $100   $1,102,050    144   $2,880   $1,104,930 

 

Series 471
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   66,869    1,337,380    -         1,337,380    -    -    1,337,380 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    672    13,440    13,440 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (13,430)   -    -    (13,430)   -    -    (13,430)
Balance at December 31, 2025   66,869   $1,323,950    1,000   $100   $1,324,050    672   $13,440   $1,337,490 

 

F-46
 

 

Series 474
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   22,200    444,000    -         444,000    -    -    444,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    230    4,600    4,600 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (4,590)   -    -    (4,590)   -    -    (4,590)
Balance at December 31, 2025   22,200   $439,410    1,000   $100   $439,510    230   $4,600   $444,110 

 

Series 482
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   21,115    422,300    -         422,300    -    -    422,300 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2025   21,115   $422,310    1,000   $100   $422,410    -   $-   $422,410 

 

F-47
 

 

Series 484
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   58,315    1,166,300    -    -    1,166,300    -    -    1,166,300 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    321    6,420    6,420 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (6,410)   -    -    (6,410)   -    -    (6,410)
Balance at December 31, 2025   58,315   $1,159,890    1,000   $100   $1,159,990    321   $6,420   $1,166,410 

 

Series 487
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   10,142    202,840    -    -    202,840    -    -    202,840 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    44    880    880 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (870)   -    -    (870)   -    -    (870)
Balance at December 31, 2025   10,142   $201,970    1,000   $100   $202,070    44   $880   $202,950 

 

F-48
 

 

Series 490
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   25,550    511,000    -    -    511,000    -    -    511,000 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    22    440    440 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (430)   -    -    (430)   -    -    (430)
Balance at December 31, 2025   25,550   $510,570    1,000   $100   $510,670    22   $440   $511,110 

 

Series 492
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   5,985    119,700    -    -    119,700    -    -    119,700 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    10    -    -    10    -    -    10 
Balance at December 31, 2025   5,985   $119,710    1,000   $100   $119,810    -   $-   $119,810 

 

F-49
 

 

Series 493
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   24,749    494,980    -         494,980    -    -    494,980 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    144    2,880    2,880 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    (2,870)   -    -    (2,870)   -    -    (2,870)
Balance at December 31, 2025   24,749   $492,110    1,000   $100   $492,210    144   $2,880   $495,090 

 

Series 494
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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   53,030    1,060,600    -         1,060,600    -    -    1,060,600 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    -    -    - 
Shares exchanged   -    -    -    -    -    -    -    - 
Net income/(loss)   -    -    -    -    -    -    -    - 
Balance at December 31, 2025   53,030   $1,060,600    1,000   $100   $1,060,700    -   $-   $1,060,700 

 

F-50
 

 

Series 511
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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 518
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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-51
 

 

Series 519
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Class A ordinary       Class B           Noncontrolling   Total 
   Shares   Members’ Equity   Shares   Members’ Equity   Members’ Equity   Shares   Members’ Equity   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 373
    Class A ordinary Shares     Class B Shares           Noncontrolling Interests        
          Class A ordinary           Class B                 Noncontrolling     Total  
    Shares     Members’ Equity     Shares     Members’
Equity
    Members’
Equity
    Shares     Members’ Equity    

Members’

Equity

 
Balance at January 1, 2024     4,655       133,810       -     $ (25,071 )   $ 108,739       101       2,020     $ 110,759  
Class B shares issued upon entity formation     -       -       -       -       -       -       -       -  
Share subscriptions settled - Net     -       -       -       -       -       -       -       -  
Shares issued to noncontrolling interests for management services     -       -       -       -       -       -       -       -  
Shares exchanged     101       2,020       -       -       2,020       (101 )     (2,020 )     -  
Shares distributed     (4,756 )     (110,759 )                     (110,759 )                     (110,759 )
Net income/(loss)     -       -       -       -       -       -       -       -  
Balance at December 31, 2024     -     $ 25,071       -     $ (25,071 )   $ -       -     $ -     $ -  
                                                                 
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     -       -       -       -       -       -       -       -  
Net income/(loss)     -       -       -       -       -       -       -       -  
Balance at December 31, 2025     -     $ -       -     $ -     $ -       -     $ -     $ -  

 

Consolidated
   Class A ordinary Shares   Class B Shares       Noncontrolling Interests     
       Total Class A                      Total 
   Shares  

Members’

Equity

   Shares  

Members’

Equity

   Members’ Equity   Shares  

Contributed

Capital

  

Members’

Equity

 
Balance at January 1, 2024    509,071      10,203,100     16,000     (23,471 )     10,179,629      1,058      21,160      10,200,789  
Class B shares issued upon entity formation   -    -    10,000    1,000    1,000    -    -    1,000 
Share subscriptions settled - Net   986,747    19,734,940    -    -    19,734,940    -    -    19,734,940 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    10,158    204,288    204,288 
Shares exchanged    242      5,165     -    -     5,165      (242 )     (5,165 )    - 
Shares distributed     (25,447 )     (593,531 )     (1,000 )     (17,338 )     (610,869 )     -       -       (610,869 )
Net income/(loss)   -    (132,306)    -     17,238    (115,068)   -    -    (115,068)
Balance at December 31, 2024   1,470,613     29,217,368     25,000     (22,571 )    29,194,797    10,974    220,283    29,415,080 
                                         
Balance at January 1, 2025   1,470,613    29,192,297    25,000    2,500    29,194,797    10,974    220,283    29,415,080 
Class B shares issued upon entity formation   -    -    14,000    1,400    1,400    -    -    1,400 
Share subscriptions settled - Net   657,526    13,150,520    -    -    13,150,520    -    -    13,150,520 
Shares issued to noncontrolling interests for management services   -    -    -    -    -    27,079    544,358    544,358 
Shares exchanged   1,375    27,501    -    -    27,501    (1,375)   (27,501)   - 
Shares distributed     -       -       -       -       -       -       -       -  
Net income/(loss)   -    (544,008)   -    -    (544,008)   -    -    (544,008)
Balance at December 31, 2025   2,129,514    41,826,310    39,000    3,900    41,830,210    36,678    737,140    42,567,350 

 

F-52
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 325   Series 327   Series 330   Series 332   Series 334   Series 337 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(51,590)   (11,270)   (11,990)   (22,550)   (12,564)   (17,270)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   51,600    11,280    12,000    22,560    12,574    17,280 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   (122,500)   -    -    -    (340,500)   - 
Net Cash Provided/(Used) in Operating Activities   (122,490)   10    10    10    (340,490)   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   95,800    -    -    -    333,900    - 
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   95,800    -    -    -    333,900    - 
                               
Net Change in Cash and Cash Equivalents   (26,690)   10    10    10    (6,590)   10 
Cash and Cash Equivalents, beginning of period   26,820    120    120    120    6,720    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  $122,500    -    -    -    340,500    - 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    (240,500)   - 

 

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

 

F-53
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 349   Series 352   Series 355   Series 358   Series 369   Series 371 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(58,790)   (17,736)   (29,786)   (15,730)   (22,724)   (15,383)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   58,800    17,746    29,796    15,740    22,734    15,393 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    (172,000)   (39,360)   (129,000)   (10,132)   (26,400)
Net Cash Provided/(Used) in Operating Activities   10    (171,990)   (39,350)   (128,990)   (10,122)   (26,390)
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   -    -    -    -    (1,499,000)   - 
Net Cash Provided/(Used) in Investing Activities   -    -    -    -    (1,499,000)   - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   -    178,020    51,120    345,840    10,000    24,400 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    1,000    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    (19,540)   (20,960)   (253,700)   -    - 
Net Cash Provided/(Used) in Financing Activities   -    159,480    30,160    92,140    10,000    24,400 
                               
Net Change in Cash and Cash Equivalents   10    (12,510)   (9,190)   (36,850)   (1,499,122)   (1,990)
Cash and Cash Equivalents, beginning of period   120    12,630    9,310    36,970    1,499,365    2,120 
Cash and Cash Equivalents, end of period  $130    120    120    120    243    130 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    190,540    60,320    382,700    1,499,000    26,400 
Net payable to affiliate incurred for purchase of artwork  $-    (50,000)   -    -    -    - 

 

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

 

F-54
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 375   Series 384   Series 388   Series 390   Series 398   Series 400 
Cash Flows from Operating Activities:                              
Net income/(loss)  $  -    (13,234)   (14,870)   (15,590)   (43,430)   (40,550)
Adjustments to reconcile net loss to net cash used in operating activities:   -                          
Share-based compensation - management services fees   -    13,244    14,880    15,600    43,440    40,560 
Changes in operating assets and liabilities:   -                          
Other amounts due to affiliates   -    -    (13,500)   -    -    - 
Net Cash Provided/(Used) in Operating Activities        10    (13,490)   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   -    -    13,500    -    -    - 
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        -    13,500    -    -    - 
    -                          
Net Change in Cash and Cash Equivalents   -    10    10    10    10    10 
Cash and Cash Equivalents, beginning of period   -    120    120    110    110    110 
Cash and Cash Equivalents, end of period  $     130    130    120    120    120 
                               
Non cash investing and financing activities:   -                          
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    13,500    -    -    - 
Net payable to affiliate incurred for purchase of artwork  $     -    -    -    -    - 

 

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

 

F-55
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 413   Series 414   Series 431   Series 432   Series 436   Series 447 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(6,710)   (18,430)   (4,735)   (25,430)   (5,990)   (3,015)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   6,720    18,440    4,745    25,440    6,000    3,025 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    (155,098)   -    -    -    (22,500)
Net Cash Provided/(Used) in Operating Activities   10    (155,088)   10    10    10    (22,490)
                               
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   -    342,560    -    -    -    22,500 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    -    - 
Repayment of non-interest bearing advance from affiliate   -    (195,482)   -    -    -    - 
Net Cash Provided/(Used) in Financing Activities   -    147,078    -    -    -    22,500 
                               
Net Change in Cash and Cash Equivalents   10    (8,010)   10    10    10    10 
Cash and Cash Equivalents, beginning of period   110    8,730    110    110    110    110 
Cash and Cash Equivalents, end of period  $120    720    120    120    120    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $-    350,580    -    -    -    22,500 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

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

 

F-56
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 462   Series 464   Series 466   Series 468   Series 471   Series 474 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(4,070)   (25,930)   (3,190)   (2,870)   (13,430)   (4,590)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   4,080    25,940    3,200    2,880    13,440    4,600 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   300    2,500    140    33,180    5,620    - 
Net Cash Provided/(Used) in Operating Activities   310    2,510    150    33,190    5,630    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (450,000)   (2,276,000)   (555,000)   (1,138,000)   (1,343,000)   (444,000)
Net Cash Provided/(Used) in Investing Activities   (450,000)   (2,276,000)   (555,000)   (1,138,000)   (1,343,000)   (444,000)
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    100    100    100    100    100 
Net proceeds from unsettled subscriptions and investor subscription deposits   450,460    2,274,000    574,900    1,118,308    1,338,380    444,000 
Proceeds from issuance of Class A ordinary shares   -    -    -    (8,000)   (1,000)   - 
Proceeds from non-interest bearing advance from affiliate   -    -    10,800    89,580    63,740    - 
Repayment of non-interest bearing advance from affiliate   -    -    (10,800)   (89,580)   (63,740)   - 
Net Cash Provided/(Used) in Financing Activities   450,460    2,274,100    575,000    1,110,408    1,337,480    444,100 
                               
Net Change in Cash and Cash Equivalents   770    610    20,150    5,598    110    110 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $770    610    20,150    5,598    110    110 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $449,700    2,273,500    554,860    1,112,820    1,338,380    444,000 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    -    - 

 

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

 

F-57
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 482   Series 484   Series 487   Series 490   Series 492   Series 493 
Cash Flows from Operating Activities:                              
Net income/(loss)  $10    (6,410)   (870)   (430)   10    (2,870)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - management services fees   -    6,420    880    440    -    2,880 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   21,700    11,700    6,160    5,000    56,500    1,020 
Net Cash Provided/(Used) in Operating Activities   21,710    11,710    6,170    5,010    56,510    1,030 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (444,000)   (1,178,000)   (209,000)   (516,000)   (389,000)   (496,000)
Net Cash Provided/(Used) in Investing Activities   (444,000)   (1,178,000)   (209,000)   (516,000)   (389,000)   (496,000)
                               
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   422,300    1,166,900    210,520    511,000    119,700    495,200 
Proceeds from issuance of Class A ordinary shares   -    -    -    -    -    - 
Proceeds from non-interest bearing advance from affiliate   333,160    70,853    -    191,500    301,780    - 
Repayment of non-interest bearing advance from affiliate   (333,160)   (70,853)   -    (191,500)   (88,980)   - 
Net Cash Provided/(Used) in Financing Activities   422,400    1,167,000    210,620    511,100    332,600    495,300 
                               
Net Change in Cash and Cash Equivalents   110    710    7,790    110    110    330 
Cash and Cash Equivalents, beginning of period   -    -    -    -    -    - 
Cash and Cash Equivalents, end of period  $110    710    7,790    110    110    330 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $422,300    1,166,300    202,840    511,000    119,700    494,980 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    17,500    - 

 

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

 

F-58
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 494   Series 511   Series 518   Series 519   Series 373    Series General   Series Consolidated 
Cash Flows from Operating Activities:                                     
Net income/(loss)  $-    -    -    -     -     -    (544,008)
Adjustments to reconcile net loss to net cash used in operating activities:                                     
Share-based compensation - management services fees   -    -    -    -     -     -    544,358 
Changes in operating assets and liabilities:                                     
Other amounts due to affiliates   333,000    -    -    -     -     (10,082)   (564,252)
Net Cash Provided/(Used) in Operating Activities   333,000    -    -    -     -     (10,082)   (563,902)
                                      
Cash Flows from Investing Activities:                                     
Purchase of artwork   (3,333,000)   -    -    -     -     -    (14,270,000)
Net Cash Provided/(Used) in Investing Activities   (3,333,000)   -    -    -     -     -    (14,270,000)
                                      
Cash Flows from Financing Activities:                                     
Proceeds from issuance of Class B Shares   100    100    100    100     -     -    1,500 
Net proceeds from unsettled subscriptions and investor subscription deposits   1,073,400    0    302,000    0     -     -    11,918,709 
Proceeds from issuance of Class A ordinary shares   -    -    -    -     -     -    (9,000)
Proceeds from non-interest bearing advance from affiliate   1,939,400    -    -    -     -     -    3,001,813 
Repayment of non-interest bearing advance from affiliate   -    -    -    -     -     -    (1,338,295)
Net Cash Provided/(Used) in Financing Activities   3,012,900    100    302,100    100     -     -    13,574,727 
                                      
Net Change in Cash and Cash Equivalents   12,900    100    302,100    100     -     (10,082)   (1,259,175)
Cash and Cash Equivalents, beginning of period   -    -    -    -     -     1,128    1,605,513 
Cash and Cash Equivalents, end of period  $12,900    100    302,100    100     -     (8,954)   346,338 
                                      
Non cash investing and financing activities:                                     
Issuance of Class A ordinary shares from subscriptions previously received  $1,060,600    -    -    -     -     -    13,159,520 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -     -     -    (273,000)

 

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

 

F-59
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 325   Series 327   Series 330   Series 332   Series 334   Series 337 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(3,710)   (9,830)   (11,750)   (22,070)   10    (17,281)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   3,720    9,840    11,760    22,080    -    17,291 
Gain on Sale of Artwork   -    -    -    -    -    - 
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   (683,500)   (127,920)   -    -    (592,020)   - 
Net Cash Provided/(Used) in Investing Activities   (683,500)   (127,920)   -    -    (592,020)   - 
                               
Cash Flows from Financing Activities:                              
Proceeds from issuance of Class B Shares   -    -    -    -    -    - 
Net proceeds from unsettled subscriptions and investor subscription deposits   26,700    -    -    -    6,600    - 
Proceeds from issuance of Class A ordinary shares   2,747,660    114,920              581,020      
Redemptions of Class A ordinary shares and Class B ordinary shares                              
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    27,060    - 
Repayment of non-interest bearing advance from affiliate   (2,064,160)   -    -    -    (27,060)   - 
Net Cash Provided/(Used) in Financing Activities   710,200    114,920    -    -    587,620    - 
                               
Net Change in Cash and Cash Equivalents   26,710    (12,990)   10    10    (4,390)   10 
Cash and Cash Equivalents, beginning of period   110    13,110    110    110    11,110    110 
Cash and Cash Equivalents, end of period  $26,820    120    120    120    6,720    120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $     13,000              11,000      
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -    240,500    - 

 

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

 

F-60
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 349   Series 352   Series 355   Series 358   Series 369   Series 371 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(58,070)   10    (2,110)   10    -    (790)
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   58,080    -    2,120    -    -    800 
Gain on Sale of Artwork   -    -    -    -    -    - 
Changes in operating assets and liabilities:                              
Other amounts due to affiliates   -    -    -    -    10,265    - 
Net Cash Provided/(Used) in Operating Activities   10    10    10    10    10,265    10 
                               
Cash Flows from Investing Activities:                              
Purchase of artwork   (120,000)   (1,055,000)   (1,911,640)   (1,150,000)   -    (667,780)
Net Cash Provided/(Used) in Investing Activities   (120,000)   (1,055,000)   (1,911,640)   (1,150,000)   -    (667,780)
                               
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   -    12,520    9,200    36,860    1,489,000    2,000 
Proceeds from issuance of Class A ordinary shares   102,800    1,036,460    1,890,680    896,300         659,980 
Redemptions of Class A ordinary shares and Class B ordinary shares        -                     
Proceeds from non-interest bearing advance from affiliate   2,000    787,240    1,247,780    1,011,200    -    1,000 
Repayment of non-interest bearing advance from affiliate   (2,000)   (768,700)   (1,226,820)   (757,500)   -    (1,000)
Net Cash Provided/(Used) in Financing Activities   102,800    1,067,620     1,920,940     1,186,960    1,489,100    661,980 
                               
Net Change in Cash and Cash Equivalents   (17,190)   12,630     9,310     36,970    1,499,365    (5,790)
Cash and Cash Equivalents, beginning of period   17,310    -    -    -    -    7,910 
Cash and Cash Equivalents, end of period  $120    12,630    9,310    36,970    1,499,365    2,120 
                               
Non cash investing and financing activities:                              
Issuance of Class A ordinary shares from subscriptions previously received  $17,200                        7,800 
Net payable to affiliate incurred for purchase of artwork  $-    50,000    -    -    -    - 

 

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

 

F-61
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 375   Series 384   Series 388   Series 390   Series 398   Series 400 
Cash Flows from Operating Activities:                              
Net income/(loss)  $86,735    (12,542)   (2,470)   (9,890)   (16,310)   (15,990)
Adjustments to reconcile net loss to net cash used in operating activities:   -                          
Share-based compensation - administrative services fees   2,265    12,552    2,480    9,900    16,320    16,000 
Gain on Sale of Artwork   (89,000)   -    -    -    -    - 
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   500,000    -    (810,400)   (1,027,000)   (2,886,000)   (2,681,000)
Net Cash Provided/(Used) in Investing Activities   500,000    -    (810,400)   (1,027,000)   (2,886,000)   (2,681,000)
                               
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   -         783,900    1,027,000    2,886,000    2,681,000 
Redemptions of Class A ordinary shares and Class B ordinary shares   (500,110)                         
Proceeds from non-interest bearing advance from affiliate   -    -    -    -    300    2,380,047 
Repayment of non-interest bearing advance from affiliate   -    -    -    -    (300)   (2,380,047)
Net Cash Provided/(Used) in Financing Activities   (500,110)   -    783,900    1,027,000    2,886,000    2,681,000 
    -                          
Net Change in Cash and Cash Equivalents   (110)   10    (26,490)   10    10    10 
Cash and Cash Equivalents, beginning of period   110    110    26,610    100    100    100 
Cash and Cash Equivalents, end of period  $-    120    120    110    110    110 
                               
Non cash investing and financing activities:   -                          
Issuance of Class A ordinary shares from subscriptions previously received  $-         26,500                
Net payable to affiliate incurred for purchase of artwork  $     -    -    -    -    - 

 

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

 

F-62
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 413   Series 414   Series 431   Series 432   Series 436   Series 447 
Cash Flows from Operating Activities:                              
Net income/(loss)  $(5,590)   10    (1,970)   (8,530)   (2,950)   10 
Adjustments to reconcile net loss to net cash used in operating activities:                              
Share-based compensation - administrative services fees   5,600    -    1,980    8,540    2,960    - 
Gain on Sale of Artwork   -    -    -    -    -    - 
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   (445,000)   (1,384,702)   (299,000)   (1,681,000)   (399,000)   (238,500)
Net Cash Provided/(Used) in Investing Activities   (445,000)   (1,384,702)   (299,000)   (1,681,000)   (399,000)   (238,500)
                               
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   -    8,620    -    -    -    - 
Proceeds from issuance of Class A ordinary shares   445,000    1,189,220    299,000    1,681,000    399,000    238,500 
Redemptions of Class A ordinary shares and Class B ordinary shares                              
Proceeds from non-interest bearing advance from affiliate   393,351    1,019,462    17,700    -    -    - 
Repayment of non-interest bearing advance from affiliate   (393,351)   (823,980)   (17,700)   -    -    - 
Net Cash Provided/(Used) in Financing Activities   445,000    1,393,322    299,100    1,681,100    399,100    238,600 
                               
Net Change in Cash and Cash Equivalents   10    8,630    110    110    110    110 
Cash and Cash Equivalents, beginning of period   100    100    -    -    -    - 
Cash and Cash Equivalents, end of period  $110    8,730    110    110    110    110 
                               
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-63
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 462   Series 464   Series 466   Series 468   Series 471   Series 474 
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   -    -    -    -    -    - 
Gain on Sale of Artwork   -    -    -    -    -    - 
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-64
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

    Series 482    Series 484    Series 487    Series 490    Series 492    Series 493 
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   -    -    -    -    -    - 
Gain on Sale of Artwork   -    -    -    -    -    - 
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-65
 

 

MASTERWORKS VAULT 3, LLC

Consolidated Statement of Cash Flows

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

 

   Series 494   Series 511   Series 518   Series 519   Series 373    Series General   Series Consolidated 
Cash Flows from Operating Activities:                                     
Net income/(loss)  $-    -    -    -     -     -    (115,068)
Adjustments to reconcile net loss to net cash used in operating activities:                                     
Share-based compensation - administrative services fees   -    -    -    -     -     -    204,288 
Gain on Sale of Artwork   -    -    -    -     -     -    (89,000)
Changes in operating assets and liabilities:                                     
Other amounts due to affiliates   -    -    -    -     -     1,128    11,393 
Net Cash Provided/(Used) in Operating Activities   -    -    -    -     -     1,128    11,613 
                                      
Cash Flows from Investing Activities:                                     
Purchase of artwork   -    -    -    -     -     -    (17,659,462)
Net Cash Provided/(Used) in Investing Activities   -    -    -    -     -     -    (17,659,462)
                                      
Cash Flows from Financing Activities:                                     
Proceeds from issuance of Class B Shares   -    -    -    -     -     -     800  
Net proceeds from unsettled subscriptions and investor subscription deposits   -    -    -    -     -     -    1,591,500 
Proceeds from issuance of Class A ordinary shares   -    -    -    -     -     -    19,659,440 
Redemptions of Class A ordinary shares and Class B ordinary shares                        (110,759 )        (610,869)
Proceeds from non-interest bearing advance from affiliate   -    -    -    -     -     -    6,887,140 
Repayment of non-interest bearing advance from affiliate   -    -    -    -     -     -    (8,462,618)
Net Cash Provided/(Used) in Financing Activities   -    -    -    -     (110,759 )   -     19,065,393  
                                      
Net Change in Cash and Cash Equivalents   -    -    -    -     (110,759 )   1,128     1,417,544  
Cash and Cash Equivalents, beginning of period   -    -    -    -     110,759     -    187,969 
Cash and Cash Equivalents, end of period  $-    -    -    -     -     1,128    1,605,513 
                                      
Non cash investing and financing activities:                                     
Issuance of Class A ordinary shares from subscriptions previously received  $-    -    -    -     -     -    75,500 
Net payable to affiliate incurred for purchase of artwork  $-    -    -    -     -     -    290,500 

 

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

 

F-66
 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

December 31, 2025 and 2024

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

Nature of Organization – Masterworks Vault 3, LLC (the “Company”) was formed on June 14, 2023 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-67
 

 

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-68
 

 

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-69
 

 

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-70
 

 

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-71
 

 

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                                
Series 369     132                       132  
Total Assets   $ 132     $ -     $ -     $ 132  

  

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 1, 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 1, 2026:

 

Series  Underlying Asset 

Maximum

Offering Size

   Class A shares   Qualification Date
Series 526  Painting by Banksy  $1,454,000    72,700   2/9/2026
Series 529   Painting by Ernie Barnes   $ 255,000       12,750     3/31/2026
Series 531   Painting by Andy Warhol   $ 516,000       25,800     3/31/2026

 

F-72
 

 

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 June 27, 2023).*
2.2   Form of Amended and Restated Operating Agreement (incorporated by reference to the copy thereof submitted as Exhibit 2.2 to the Company’s Form 1-A filed on June 27, 2023).*
2.3   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 filed on June 27, 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 4, 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 325 (incorporated by reference to the copy thereof submitted as Exhibit 6.5 to the Company’s Form 1-A filed on June 27, 2023).*
6.6   Art Purchase Agreement for Series 327 (incorporated by reference to the copy thereof submitted as Exhibit 6.6 to the Company’s Form 1-A filed on June 27, 2023).*
6.7   Art Purchase Agreement for Series 330 (incorporated by reference to the copy thereof submitted as Exhibit 6.7 to the Company’s Form 1-A filed on June 27, 2023).*
6.8   Art Purchase Agreement for Series 332 (incorporated by reference to the copy thereof submitted as Exhibit 6.8 to the Company’s Form 1-A filed on June 27, 2023).*
6.9   Art Purchase Agreement for Series 337 (incorporated by reference to the copy thereof submitted as Exhibit 6.9 to the Company’s Form 1-A filed on June 27, 2023).*
6.10   Art Purchase Agreement for Series 334 (incorporated by reference to the copy thereof submitted as Exhibit 6.10 to the Company’s Form 1-A POS filed on August 4, 2023).*
6.11   Art Purchase Agreement for Series 349 (incorporated by reference to the copy thereof submitted as Exhibit 6.11 to the Company’s Form 1-A POS filed on August 4, 2023).*
6.12   Art Purchase Agreement for Series 371 (incorporated by reference to the copy thereof submitted as Exhibit 6.12 to the Company’s Form 1-A POS filed on August 4, 2023).*
6.13   Art Purchase Agreement for Series 373 (incorporated by reference to the copy thereof submitted as Exhibit 6.13 to the Company’s Form 1-A POS filed on August 4, 2023).*
6.14   Art Purchase Agreement for Series 375 (incorporated by reference to the copy thereof submitted as Exhibit 6.14 to the Company’s Form 1-A POS filed on August 4, 2023).*
6.15   Art Purchase Agreement for Series 384 (incorporated by reference to the copy thereof submitted as Exhibit 6.15 to the Company’s Form 1-A POS filed on September 13, 2023).*
6.16   Art Purchase Agreement for Series 388 (incorporated by reference to the copy thereof submitted as Exhibit 6.16 to the Company’s Form 1-A POS filed on September 25, 2023).*
6.17   Art Purchase Agreement for Series 390 (incorporated by reference to the copy thereof submitted as Exhibit 6.17 to the Company’s Form 1-A POS filed on September 25, 2023).*
6.18   Art Purchase Agreement for Series 398 (incorporated by reference to the copy thereof submitted as Exhibit 6.18 to the Company’s Form 1-A POS filed on September 25, 2023).*
6.19   Art Purchase Agreement for Series 400 (incorporated by reference to the copy thereof submitted as Exhibit 6.19 to the Company’s Form 1-A POS filed on October 23, 2023).*
6.20   Art Purchase Agreement for Series 413 (incorporated by reference to the copy thereof submitted as Exhibit 6.20 to the Company’s Form 1-A POS filed on October 23, 2023).*
6.21   Art Purchase Agreement for Series 414 (incorporated by reference to the copy thereof submitted as Exhibit 6.21 to the Company’s Form 1-A POS filed on October 23, 2023).*
6.22   Art Purchase Agreement for Series 431 (incorporated by reference to the copy thereof submitted as Exhibit 6.22 to the Company’s Form 1-A POS filed on March 6, 2024).*

 

14

 

 

6.23   Art Purchase Agreement for Series 432 (incorporated by reference to the copy thereof submitted as Exhibit 6.23 to the Company’s Form 1-A POS filed on March 6, 2024).*
6.24   Art Purchase Agreement for Series 436 (incorporated by reference to the copy thereof submitted as Exhibit 6.24 to the Company’s Form 1-A POS filed on March 18, 2024).*
6.25   Art Purchase Agreement for Series 352 (incorporated by reference to the copy thereof submitted as Exhibit 6.25 to the Company’s Form 1-A POS filed on April 22, 2024).*
6.26   Art Purchase Agreement for Series 355 (incorporated by reference to the copy thereof submitted as Exhibit 6.26 to the Company’s Form 1-A POS filed on May 28, 2024).*
6.27   Art Purchase Agreement for Series 358 (incorporated by reference to the copy thereof submitted as Exhibit 6.27 to the Company’s Form 1-A POS filed on May 28, 2024).*
6.28   Art Purchase Agreement for Series 369 (incorporated by reference to the copy thereof submitted as Exhibit 6.28 to the Company’s Form 1-A POS filed on July 10, 2024).*
6.29   Art Purchase Agreement for Series 447 (incorporated by reference to the copy thereof submitted as Exhibit 6.29 to the Company’s Form 1-A POS filed on September 3, 2024).*
6.30   Art Purchase Agreement for Series 462 (incorporated by reference to the copy thereof submitted as Exhibit 6.30 to the Company’s Form 1-A POS filed on December 26, 2024).*
6.31   Art Purchase Agreement for Series 466 (incorporated by reference to the copy thereof submitted as Exhibit 6.31 to the Company’s Form 1-A POS filed on December 26, 2024).*
6.32   Art Purchase Agreement for Series 464 (incorporated by reference to the copy thereof submitted as Exhibit 6.32 to the Company’s Form 1-A POS filed on January 17, 2025).*
6.33   Art Purchase Agreement for Series 471 (incorporated by reference to the copy thereof submitted as Exhibit 6.33 to the Company’s Form 1-A POS filed on February 13, 2025).*
6.34   Art Purchase Agreement for Series 474 (incorporated by reference to the copy thereof submitted as Exhibit 6.34 to the Company’s Form 1-A POS filed on February 28, 2025).*
6.35   Art Purchase Agreement for Series 484 (incorporated by reference to the copy thereof submitted as Exhibit 6.35 to the Company’s Form 1-A POS filed on March 20, 2025).*
6.36   Art Purchase Agreement for Series 468 (incorporated by reference to the copy thereof submitted as Exhibit 6.36 to the Company’s Form 1-A POS filed on April 7, 2025).*
6.37   Art Purchase Agreement for Series 482 (incorporated by reference to the copy thereof submitted as Exhibit 6.37 to the Company’s Form 1-A POS filed on April 7, 2025).*
6.38   Art Purchase Agreement for Series 487 (incorporated by reference to the copy thereof submitted as Exhibit 6.38 to the Company’s Form 1-A POS filed on April 7, 2025).*
6.39   Art Purchase Agreement for Series 490 (incorporated by reference to the copy thereof submitted as Exhibit 6.39 to the Company’s Form 1-A POS filed on May 2, 2025).*
6.40   Art Purchase Agreement for Series 492 (incorporated by reference to the copy thereof submitted as Exhibit 6.40 to the Company’s Form 1-A POS filed on May 2, 2025).*
6.41   Art Purchase Agreement for Series 493 (incorporated by reference to the copy thereof submitted as Exhibit 6.41 to the Company’s Form 1-A POS filed on May 20, 2025).*
6.42   Art Purchase Agreement for Series 494 (incorporated by reference to the copy thereof submitted as Exhibit 6.42 to the Company’s Form 1-A POS filed on May 20, 2025).*
6.43   Art Purchase Agreement for Series 511 (incorporated by reference to the copy thereof submitted as Exhibit 6.43 to the Company’s Form 1-A POS filed on November 24, 2025).*
6.44   Art Purchase Agreement for Series 518 (incorporated by reference to the copy thereof submitted as Exhibit 6.44 to the Company’s Form 1-A POS filed on November 24, 2025).*
6.45   Art Purchase Agreement for Series 519 (incorporated by reference to the copy thereof submitted as Exhibit 6.45 to the Company’s Form 1-A POS filed on November 24, 2025).*
6.46   Consignment Agreement for Series 373 (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-U filed on December 15, 2023).*
6.47   Consignment Agreement for Series 375 (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-U filed on February 6, 2024).*

 

* 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 3, 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 1, 2026
Nigel S. Glenday   (Principal Executive Officer)    
         
/s/ Nigel S. Glenday   Chief Financial Officer (Principal Financial Officer   April 1, 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 1, 2026
Joshua B. Goldstein        

 

16