UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 1-SA

 

SEMIANNUAL REPORT PURSUANT TO REGULATION A

 

For the Fiscal Semiannual Period Ended June 30, 2026

 

MASTERWORKS VAULT 1, LLC

(Exact name of issuer as specified in its charter)

 

Commission File Number: 024-12098

 

Delaware   92-1162722

State of other jurisdiction

of incorporation or Organization

 

(I.R.S. Employer

Identification No.)

 

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

(Full mailing address of principal executive offices)

 

(203) 518-5172

(Issuer’s telephone number, including area code)

 

www.masterworks.com

(Issuer’s website)

 

Series 300 Class A Ordinary Shares, Series 300 Class A Ordinary Shares, Series 309 Class A Ordinary Shares, Series 315 Class A Ordinary Shares, Series 316 Class A Ordinary Shares, Series 318 Class A Ordinary Shares, Series 319 Class A Ordinary Shares, Series 320 Class A Ordinary Shares, Series 322 Class A Ordinary Shares, Series 323 Class A Ordinary Shares, Series 329 Class A Ordinary Shares, Series 336 Class A Ordinary Shares, Series 338 Class A Ordinary Shares, Series 339 Class A Ordinary Shares, Series 340 Class A Ordinary Shares, Series 343 Class A Ordinary Shares, Series 344 Class A Ordinary Shares, Series 345 Class A Ordinary Shares, Series 346 Class A Ordinary Shares, Series 348 Class A Ordinary Shares, Series 360 Class A Ordinary Shares, Series 362 Class A Ordinary Shares, Series 365 Class A Ordinary Shares, Series 370 Class A Ordinary Shares, Series 372 Class A Ordinary Shares, Series 374 Class A Ordinary Shares, Series 377 Class A Ordinary Shares, Series 386 Class A Ordinary Shares, Series 401 Class A Ordinary Shares, Series 411 Class A Ordinary Shares, Series 415 Class A Ordinary Shares, Series 417 Class A Ordinary Shares, Series 420 Class A Ordinary Shares, Series 421 Class A Ordinary Shares, Series 423 Class A Ordinary Shares, Series 429 Class A Ordinary Shares, Series 442 Class A Ordinary Shares, Series 446 Class A Ordinary Shares, Series 451 Class A Ordinary Shares, Series 453 Class A Ordinary Shares, Series 463 Class A Ordinary Shares, Series 467 Class A Ordinary Shares, Series 469 Class A Ordinary Shares, Series 470 Class A Ordinary Shares, Series 486 Class A Ordinary Shares, Series 488 Class A Ordinary Shares, Series 489 Class A Ordinary Shares, Series 497 Class A Ordinary Shares, Series 498 Class A Ordinary Shares, Series 506 Class A Ordinary Shares, Series 508 Class A Ordinary Shares, Series 510 Class A Ordinary Shares, Series 512 Class A Ordinary Shares, Series 513 Class A Ordinary Shares, Series 520 Class A Ordinary Shares, Series 521 Class A Ordinary Shares, Series 522 Class A Ordinary Shares, Series 548 Class A Ordinary Shares

(Securities issued pursuant to Regulation A)

 

 

 

 

 

 

TABLE OF CONTENTS

 

Cautionary Statement Regarding Forward-Looking Statements 2
Item 1. Management’s Discussion and Analysis of Financial Condition and Results of Operations 2
Item 2. Other Information 6
Item 3. Financial Statements F-1
Item 4. Exhibits 7


 

1

 

 

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

 

This 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 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 Report, whether as a result of new information, future events or otherwise.

 

Item 1. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

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

 

The following discussion of the financial condition and results of operations of the Company should be read in conjunction with our unaudited Consolidated Financial Statements and the related notes. The Consolidated Financial Statements included in this filing are unaudited and have not been reviewed, and may not include year-end adjustments necessary to make those financial statements comparable to audited results, although in the opinion of management all necessary adjustments have been included to make the interim Consolidated Financial Statements not misleading.

 

Overview

 

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

 

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

 

On or about May 19, 2023, the Company commenced accepting subscriptions for one or more Offerings. As of June 30, 2026, aggregate subscriptions of $56,732,580 had been accepted by the Company and closed upon, resulting in the issuance of an aggregate of 2,836,629 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.

 

2

 

 

During all relevant times following the initial closing of each Offering, each series holds 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. 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 June 30, 2026, no series of the Company or any segregated portfolio of Masterworks Cayman beneficially owns any material assets other than cash and/or 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 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”), 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 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. 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 (a) 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.

 

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 recognized at the time the SPC Preferred shares are issued, measured using the net asset value of the applicable segregated portfolio effective as of the quarter-end for which the fee is due and payable.

 

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

 

During the six months ended June 30, 2026, Series 377 sold its Artwork, Untitled (2014) by Christine Ay Tjoe, on April 2, 2026 for gross proceeds of $450,000 and recognized a gain of $177,982, which is included in Gain on Sale of Artwork in the accompanying Consolidated Statement of Operations. That series is in liquidation; the distribution of the net proceeds to the holders of its Class A ordinary shares is described in the notes to the Consolidated Financial Statements.

 

3

 

 

Contingent Liabilities

 

Neither the Company nor any series had any contingent liabilities as of June 30, 2026.

 

Income Taxes

 

The Company is treated as a single partnership for U.S. federal income tax purposes and files one partnership return covering all of its series. The series are not separate taxpayers and do not file separately.

 

Because the economic arrangement differs from series to series, the partnership uses special allocations to attribute the income, gain, loss and deduction of each series to the members of that series. Each member is allocated its pro rata share of the results of the series in which it holds shares, after giving effect to the distribution waterfall of that series, including the entitlements of the Class B shares and of any Class A preferred shares. The allocations are made so that each member’s share of taxable income or loss follows the economic arrangement set out in the operating agreement.

 

As a partnership, the Company generally is not subject to U.S. federal income tax. Each member that is subject to U.S. tax takes into account its allocated share, whether or not distributed, and reports it on its own return. Taxable income or loss allocated to a member may differ significantly from the income or loss reported for that series in these financial statements. Accordingly, no provision for income taxes is reflected in these financial statements.

 

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 June 30, 2026 and as of December 31, 2025, respectively:

 

   June 30, 2026   December 31, 2025 
Assets          
Cash, cash equivalents and restricted cash  $1,744,208   $3,507,005 
Receivables   5,059,806    11,463 
Prepaid expenses and other current assets   804,975    804,795 
Total current assets   7,608,989    4,323,263 
Investments in securities from affiliates   19,649,229    25,425,229 
Property and equipment, net   267,696    364,415 
Other assets   2,478,357    3,104,237 
Total assets  $30,004,271   $33,217,144 
Liabilities          
Other current liabilities  $1,109,370   $1,124,383 
Current portion of operating lease liability   1,255,003    1,227,927 
Total current liabilities   2,364,373    2,352,310 
Operating lease liability, net of current portion   539,292    1,173,636 
Total liabilities   2,903,665    3,525,946 
Member’s Equity  $27,100,606   $29,691,198 
Total Member’s equity  $27,100,606   $29,691,198 

 

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 primarily through borrowings from Scott W. Lynn, the Founder of Masterworks, 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. Typically, preferred equity interests earned are converted to ordinary equity interests prior to sale. Masterworks has generated operating losses and negative cash flows from operations since 2022.

 

4

 

 

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.

 

The Administrator conducts other business activities, including the management of other entities similar to the Company and expects that the Administrator’s cash inflows will consistently exceed its costs in future fiscal periods. 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. Sales of Artwork by Masterworks affiliates, including the Company, have been slower than anticipated due primarily to weak macro conditions in the art market during recent fiscal periods.

 

Recent Developments in the Art Market

 

The global art market entered a recovery cycle in 2025 following a prolonged downturn, and that recovery extended through the first half of 2026. At the three major auction houses, Christie’s, Sotheby’s and Phillips, combined fine art auction sales rose 14.7% to $7.04 billion in 2025, and rose 81.9% year-over-year to $5.22 billion in the first half of 2026, the strongest first-half result since 2022. This followed a significant contraction in 2024, when fine art auction sales at the three houses declined 26.0% to $6.14 billion. While the global art market is large, its exact size is unknown and statistical data is inconsistent, and the auction figures in this section cover only the three houses named above.

 

Single-owner collections appear to have been a large driver of the recovery. They accounted for $2.17 billion of sales in the first half of 2026, or roughly 32% of total auction value across all collectible categories at the three houses. New York contributed $1.41 billion of that, up from approximately $525 million a year earlier, and London $568 million. Two collections accounted for 45% of that total: Christie’s Masterpieces: The Private Collection of S.I. Newhouse, which realized $630.8 million, and Sotheby’s Masterpieces from the Lewis Collection, at $346.5 million in London in June. Fine art sales for the period were up 82.6% at Christie’s, 87.2% at Sotheby’s, and 37.7% at Phillips.

 

Impressionist and Modern art has led the recovery in both periods, rising 31.4% in 2025 and a further 133.4% in the first half of 2026 to $2.31 billion. Much of that increase came from a small number of works, including Gustav Klimt’s Bildnis Elisabeth Lederer, which sold for $236.4 million. The number of lots sold in the category fell by a third in 2025 even as its value rose. Post-War and Contemporary art, the category most relevant to the Company’s portfolio, was more subdued in 2025, easing 2.6% to $2.84 billion, though it remained the largest fine art category at auction in that year. It recovered in the first half of 2026, rising 56.9% to $1.92 billion, although Impressionist and Modern art was the larger category in that period.

 

The market for works by women artists strengthened in the first quarter of 2026. Auction sales of works by women artists at the three major houses totaled $105.5 million in that quarter, an increase of 58.7% year-over-year and the first opening quarter above $100 million since at least 2018. This followed a weaker 2025, in which sales by women artists declined 6.7% to approximately $502 million. The highest price paid for a work by a woman artist in 2025 was $54.7 million, for Frida Kahlo’s El sueño (La cama) at Sotheby’s New York in November. Women artists accounted for approximately 20% of artists selling at auction in 2025.

 

Based on a repeat-sales index of historical art market prices computed on a value-weighted basis and focused on the Post-War & Contemporary Art category, as developed by Masterworks, the Post-War & Contemporary Art category has exhibited price appreciation at an estimated annualized rate of 10.07% from 1995 to 2026, versus 10.53% for the S&P 500 Index on a total return basis, with a correlation factor of 0.01 on quarterly returns. Art market transaction volume has also shown resilience through periods of financial stress, such as 2001-2, 2008-9 and 2020. We believe these characteristics present the investment case for art as a possible risk diversifier.

 

Looking ahead through the balance of 2026, indicators of market participation have continued to improve. The sell-through rate across the three houses reached 91.3% in the first half of 2026, surpassing 90% for the first time in a first-half auction season, with 131 white-glove sales. Lots sold rose 4.6% to 54,869.

 

We expect the autumn 2026 auction season to be an important test of the durability of the current cycle. Market participants do not uniformly expect the first half’s pace to continue: a majority of market experts surveyed by ArtTactic in March 2026 anticipated that the auction market would consolidate around current levels over the coming months rather than sustain first-half growth rates.

 

Geopolitical and economic uncertainty, together with the effects of cross-border trade policy, remain risks to demand. Some categories of art have retained a special status under current trade regulations, which has left the market relatively insulated from direct tariff costs, but policy volatility has increased the administrative burden and cost of cross-border transactions and has weighed on buyer and seller confidence. In a survey conducted at the end of 2025, 80% of mid-tier auction houses reported that tariffs and cross-border trade barriers had negatively affected their business during the year; none reported a positive effect.

 

Through the first half of 2026, art market transaction volumes and sell-through rates have improved relative to prior periods, which has increased near-term opportunities for artwork sales by us and, by extension, capital formation for new Masterworks offerings. The Company completed the sale of the Artwork of one or more series during the six months ended June 30, 2026, as described above under Operating Results, and has made or commenced corresponding distributions to the holders of Class A ordinary shares of those series. We expect market conditions to continue to support exit opportunities through the balance of 2026. The Company continues to exercise flexibility in timing sales based on market conditions, and intends to hold the Artwork of each series for an indefinite period while evaluating reasonable third-party offers. For the Administrator, increased realized sales have increased cash flows from profit participation, while management fee accruals continue as designed. We are not otherwise aware of any trends, uncertainties, demands, commitments or events that will materially affect our operations.

 

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.

 

Masterworks, LLC, the parent of the Administrator, is party to a revolving senior secured promissory note with Lynn Family Trust 001, an entity affiliated with Scott W. Lynn, the Company’s Chief Executive Officer and Chief Financial Officer. The note provides for borrowings of up to $7,000,000. No amount was outstanding as of the date of this Report. The facility remains available to be drawn through the end of its term on June 17, 2027. The Company is not a borrower under, and has no obligation in respect of, the note.

 

Item 2. Other Information

 

None.

 

5

 

 

Item 3. Consolidated Financial Statements

 

MASTERWORKS Vault 1, LLC

 

Consolidated Financial Statements

As of June 30, 2026 and December 31, 2025 and

For the Periods January 1, 2026 Through June 30, 2026

and January 1, 2025 Through June 30, 2025

 

CONTENTS

 

  Page
   
Consolidated Balance Sheet F-2
   
Consolidated Statement of Operations F-14
   
Consolidated Statement of Members’ Equity F-26
   
Consolidated Statement of Cash Flows F-55
   
Consolidated Notes to Financial Statements F-67 - F-72

 

F-1

 

 

MASTERWORKS VAULT 1, LLC

Consolidated Balance Sheet

As of June 30, 2026

 

  Series 300  Series 309  Series 315  Series 316  Series 318  Series 319  Series 320  Series 323  Series 329  Series 336  Series 338 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $130  $130  $130  $130  $130  $130  $130  $130  $130  $130  $130 
Receivable from Affiliates  -   -   -   -   -   -   -   -   -   -   - 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  130   130   130   130   130   130   130   130   130   130   130 
Artwork  1,560,000   2,003,000   634,000   944,000   501,000   626,000   405,000   458,000   561,000   391,000   894,000 
Total Assets $1,560,130  $2,003,130  $634,130  $944,130  $501,130  $626,130  $405,130  $458,130  $561,130  $391,130  $894,130 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Other amounts due to affiliates  -   -   -   -   -   -   -   -   -   -   - 
Total Current Liabilities  -   -   -   -   -   -   -   -   -   -   - 
Total Liabilities  -   -   -   -   -   -   -   -   -   -   - 
                                             
Members’ Equity:                                            
Total Members’ Equity  1,560,130   2,003,130   634,130   944,130   501,130   626,130   405,130   458,130   561,130   391,130   894,130 
Noncontrolling interests in consolidated subsidiary  44,970   30,600   25,180   36,540   13,194   26,600   14,520   15,745   8,840   16,220   14,923 
Members’ Equity  1,515,160   1,972,530   608,950   907,590   487,936   599,530   390,610   442,385   552,290   374,910   879,207 
                                             
Total Liabilities And Members’ Equity $1,560,130  $2,003,130  $634,130  $944,130  $501,130  $626,130  $405,130  $458,130  $561,130  $391,130  $894,130 

 

F-2

 

 

Consolidated Balance Sheet

As of June 30, 2026

 

  Series 339  Series 340  Series 343  Series 344  Series 345  Series 346  Series 348  Series 360  Series 362  Series 365  Series 370 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $130  $130  $130  $130  $130  $130  $130  $120  $120  $120  $130 
Receivable from Affiliates  -   -   -   -   -   -   -   -   -   -   - 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  130   130   130   130   130   130   130   120   120   120   130 
Artwork  1,780,000   4,331,000   522,000   488,000   2,220,000   541,000   1,804,000   1,332,000   944,000   422,000   555,000 
Total Assets $1,780,130  $4,331,130  $522,130  $488,130  $2,220,130  $541,130  $1,804,130  $1,332,120  $944,120  $422,120  $555,130 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Other amounts due to affiliates  -   -   -   -   -   -   -   -   -   -   - 
Total Current Liabilities  -   -   -   -   -   -   -   -   -   -   - 
Total Liabilities  -   -   -   -   -   -   -   -   -   -   - 
                                             
Members’ Equity:                                            
Total Members’ Equity  1,780,130   4,331,130   522,130   488,130   2,220,130   541,130   1,804,130   1,332,120   944,120   422,120   555,130 
Noncontrolling interests in consolidated subsidiary  55,733   133,007   21,720   20,440   71,340   22,260   32,740   29,180   26,320   9,560   23,040 
Members’ Equity  1,724,397   4,198,123   500,410   467,690   2,148,790   518,870   1,771,390   1,302,940   917,800   412,560   532,090 
                                             
Total Liabilities And Members’ Equity $1,780,130  $4,331,130  $522,130  $488,130  $2,220,130  $541,130  $1,804,130  $1,332,120  $944,120  $422,120  $555,130 

 

F-3

 

 

Consolidated Balance Sheet

As of June 30, 2026

 

  Series 372  Series 374  Series 377  Series 386  Series 401  Series 411  Series 415  Series 417  Series 420  Series 421  Series 423 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $130  $130  $3,407  $120  $100  $120  $620  $120  $120  $(691) $120 
Receivable from Affiliates  -   -   -   -   -   -   -   -   -   -   - 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  130   130   3,407   120   100   120   620   120   120   (691)  120 
Artwork  622,000   666,000   -   2,553,000   -   882,000   504,000   999,000   611,000   601,000   368,000 
Total Assets $622,130  $666,130  $3,407  $2,553,120  $100  $882,120  $504,620  $999,120  $611,120  $600,309  $368,120 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $-  $-  $-  $-  $-  $-  $500  $-  $-  $(811) $- 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Other amounts due to affiliates  -   -   -   -   -   -   -   -   -   -   - 
Total Current Liabilities  -   -   -   -   -   -   500   -   -   (811)  - 
Total Liabilities  -   -   -   -   -   -   500   -   -   (811)  - 
                                             
Members’ Equity:                                            
Total Members’ Equity  622,130   666,130   3,407   2,553,120   100   882,120   504,120   999,120   611,120   601,120   368,120 
Noncontrolling interests in consolidated subsidiary  25,844   27,480   -   56,940   -   31,625   18,421   29,780   21,651   12,230   11,702 
Members’ Equity  596,286   638,650   3,407   2,496,180   100   850,495   485,699   969,340   589,469   588,890   356,418 
                                             
Total Liabilities And Members’ Equity $622,130  $666,130  $3,407  $2,553,120  $100  $882,120  $504,620  $999,120  $611,120  $600,309  $368,120 

 

F-4

 

 

Consolidated Balance Sheet

As of June 30, 2026

 

  Series 429  Series 442  Series 446  Series 451  Series 453  Series 463  Series 467  Series 469  Series 470  Series 486  Series 488 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $120  $120  $3,730  $120  $410  $2,610  $610  $110  $130  $110  $110 
Receivable from Affiliates  -   -   -   -   -   -   -   -   -   -   - 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  120   120   3,730   120   410   2,610   610   110   130   110   110 
Artwork  838,000   422,000   5,550,000   300,000   9,657,000   361,000   261,000   305,000   250,000   212,000   555,000 
Total Assets $838,120  $422,120  $5,553,730  $300,120  $9,657,410  $363,610  $261,610  $305,110  $250,130  $212,110  $555,110 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $-  $-  $3,610  $-  $-  $2,500  $500  $-  $20  $-  $- 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Other amounts due to affiliates  -   -   -   -   -   -   -   -   -   -   - 
Total Current Liabilities  -   -   3,610   -   -   2,500   500   -   20   -   - 
Total Liabilities  -   -   3,610   -   -   2,500   500   -   20   -   - 
                                             
Members’ Equity:                                            
Total Members’ Equity  838,120   422,120   5,550,120   300,120   9,657,410   361,110   261,110   305,110   250,110   212,110   555,110 
Noncontrolling interests in consolidated subsidiary  24,660   9,220   116,830   7,160   131,336   5,080   4,120   5,590   4,968   3,808   8,072 
Members’ Equity  813,460   412,900   5,433,290   292,960   9,526,074   356,030   256,990   299,520   245,142   208,302   547,038 
                                             
Total Liabilities And Members’ Equity $838,120  $422,120  $5,553,730  $300,120  $9,657,410  $363,610  $261,610  $305,110  $250,130  $212,110  $555,110 

 

F-5

 

 

Consolidated Balance Sheet

As of June 30, 2026

 

  Series 489  Series 497  Series 498  Series 506  Series 508  Series 510  Series 512  Series 513  Series 520  Series 521  Series 522 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $110  $610  $110  $110  $110  $8,360  $100  $27,020  $100  $100  $- 
Receivable from Affiliates  -   -   -   -   -   -   100   -   -   -   100 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  110   610   110   110   110   8,360   200   27,020   100   100   100 
Artwork  555,000   500,000   361,000   225,000   944,000   500,000   622,000   1,466,300   307,000   182,000   278,000 
Total Assets $555,110  $500,610  $361,110  $225,110  $944,110  $508,360  $622,200  $1,493,320  $307,100  $182,100  $278,100 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $-  $500  $-  $-  $-  $6,840  $100  $26,920  $-  $-  $- 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   48,251   -   -   - 
Other amounts due to affiliates  -   8,340   500   -   -   194,940   2,440   145,809   2,480   16,440   - 
Total Current Liabilities  -   8,840   500   -   -   201,780   2,540   220,980   2,480   16,440   - 
Total Liabilities  -   8,840   500   -   -   201,780   2,540   220,980   2,480   16,440   - 
                                             
Members’ Equity:                                            
Total Members’ Equity  555,110   491,770   360,610   225,110   944,110   306,580   619,660   1,272,340   304,620   165,660   278,100 
Noncontrolling interests in consolidated subsidiary  6,472   4,420   3,060   1,860   9,480   -   4,140   -   1,120   -   1,080 
Members’ Equity  548,638   487,350   357,550   223,250   934,630   306,580   615,520   1,272,340   303,500   165,660   277,020 
                                             
Total Liabilities And Members’ Equity $555,110  $500,610  $361,110  $225,110  $944,110  $508,360  $622,200  $1,493,320  $307,100  $182,100  $278,100 

 

F-6

 

 

Consolidated Balance Sheet

As of June 30, 2026

   Series 548   Consolidated 
ASSETS          
Current Assets:          
Cash and Cash Equivalents  $-   $52,038 
Receivable from Affiliates   -    200 
Receivable from sale of artwork   -    - 
Total Current Assets   -    52,238 
Artwork   -    56,373,300 
Total Assets  $-   $56,425,538 
           
LIABILITIES AND MEMBERS’ EQUITY          
Current Liabilities:          
Unsettled subscriptions and investor subscription deposits  $-   $40,681 
Amounts due to affiliate for purchase of artwork   -    48,251 
Other amounts due to affiliates   -    370,949 
Total Current Liabilities   -    459,881 
Total Liabilities   -    459,881 
           
Members’ Equity:          
Total Members’ Equity   -    55,965,657 
Noncontrolling interests in consolidated subsidiary   -    1,280,820 
Members’ Equity   -    54,684,837 
           
Total Liabilities And Members’ Equity  $-   $56,425,538 

 

F-7

 

 

Consolidated Balance Sheet

As of December 31, 2025

 

  Series 300  Series 309  Series 315  Series 316  Series 318  Series 319  Series 320  Series 323  Series 329  Series 336  Series 338 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $130  $130  $130  $130  $130  $130  $130  $130  $130  $130  $130 
Receivable from Affiliates  -   -   -   -   -   -   -   -   -   -   - 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  130   130   130   130   130   130   130   130   130   130   130 
Artwork  1,560,000   2,003,000   634,000   944,000   501,000   626,000   405,000   458,000   561,000   391,000   894,000 
Total Assets $1,560,130  $2,003,130  $634,130  $944,130  $501,130  $626,130  $405,130  $458,130  $561,130  $391,130  $894,130 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Other amounts due to affiliates  -   -   -   -   -   -   -   -   -   -   - 
Total Current Liabilities  -   -   -   -   -   -   -   -   -   -   - 
Total Liabilities  -   -   -   -   -   -   -   -   -   -   - 
                                             
Members’ Equity:                                            
Total Members’ Equity  1,560,130   2,003,130   634,130   944,130   501,130   626,130   405,130   458,130   561,130   391,130   894,130 
Noncontrolling interests in consolidated subsidiary  42,335   15,240   20,940   30,300   9,319   22,620   11,720   12,605   4,520   13,720   7,336 
Members’ Equity  1,517,795   1,987,890   613,190   913,830   491,811   603,510   393,410   445,525   556,610   377,410   886,794 
                                             
Total Liabilities And Members’ Equity $1,560,130  $2,003,130  $634,130  $944,130  $501,130  $626,130  $405,130  $458,130  $561,130  $391,130  $894,130 

 

F-8

 

 

Consolidated Balance Sheet

As of December 31, 2025

 

  Series 339  Series 340  Series 343  Series 344  Series 345  Series 346  Series 348  Series 360  Series 362  Series 365  Series 370 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $130  $130  $130  $130  $130  $130  $130  $120  $120  $120  $130 
Receivable from Affiliates  -   -   -   -   -   -   -   -   -   -   - 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  130   130   130   130   130   130   130   120   120   120   130 
Artwork  1,780,000   4,331,000   522,000   488,000   2,220,000   541,000   1,804,000   1,332,000   944,000   422,000   555,000 
Total Assets $1,780,130  $4,331,130  $522,130  $488,130  $2,220,130  $541,130  $1,804,130  $1,332,120  $944,120  $422,120  $555,130 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Other amounts due to affiliates  -   -   -   -   -   -   -   -   -   -   - 
Total Current Liabilities  -   -   -   -   -   -   -   -   -   -   - 
Total Liabilities  -   -   -   -   -   -   -   -   -   -   - 
                                             
Members’ Equity:                                            
Total Members’ Equity  1,780,130   4,331,130   522,130   488,130   2,220,130   541,130   1,804,130   1,332,120   944,120   422,120   555,130 
Noncontrolling interests in consolidated subsidiary  57,204   133,690   18,320   17,240   75,220   18,740   19,060   19,100   19,240   6,320   19,440 
Members’ Equity  1,722,926   4,197,440   503,810   470,890   2,144,910   522,390   1,785,070   1,313,020   924,880   415,800   535,690 
                                             
Total Liabilities And Members’ Equity $1,780,130  $4,331,130  $522,130  $488,130  $2,220,130  $541,130  $1,804,130  $1,332,120  $944,120  $422,120  $555,130 

 

F-9

 

 

Consolidated Balance Sheet

As of December 31, 2025

 

  Series 372  Series 374  Series 377  Series 386  Series 401  Series 411  Series 415  Series 417  Series 420  Series 421  Series 423 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $130  $130  $130  $120  $100  $120  $620  $120  $120  $120  $120 
Receivable from Affiliates  -   -   -   -   -   -   -   -   -   -   - 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  130   130   130   120   100   120   620   120   120   120   120 
Artwork  622,000   666,000   272,000   2,553,000   -   882,000   504,000   999,000   611,000   601,000   368,000 
Total Assets $622,130  $666,130  $272,130  $2,553,120  $100  $882,120  $504,620  $999,120  $611,120  $601,120  $368,120 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $-  $-  $-  $-  $-  $-  $500  $-  $-  $(811) $- 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Other amounts due to affiliates  -   -   -   -   -   -   -   -   -   811   - 
Total Current Liabilities  -   -   -   -   -   -   500   -   -   -   - 
Total Liabilities  -   -   -   -   -   -   500   -   -   -   - 
                                             
Members’ Equity:                                            
Total Members’ Equity  622,130   666,130   272,130   2,553,120   100   882,120   504,120   999,120   611,120   601,120   368,120 
Noncontrolling interests in consolidated subsidiary  21,447   23,160   9,883   46,300   -   25,153   14,792   22,380   17,471   7,592   8,982 
Members’ Equity  600,683   642,970   262,247   2,506,820   100   856,967   489,328   976,740   593,649   593,528   359,138 
                                             
Total Liabilities And Members’ Equity $622,130  $666,130  $272,130  $2,553,120  $100  $882,120  $504,620  $999,120  $611,120  $601,120  $368,120 

 

F-10

 

 

Consolidated Balance Sheet

As of December 31, 2025

 

  Series 429  Series 442  Series 446  Series 451  Series 453  Series 463  Series 467  Series 469  Series 470  Series 486  Series 488 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $120  $120  $3,730  $120  $36,850  $2,610  $610  $110  $110  $110  $610 
Receivable from Affiliates  -   -   -   -   -   -   -   -   -   -   - 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  120   120   3,730   120   36,850   2,610   610   110   110   110   610 
Artwork  838,000   422,000   5,550,000   300,000   9,657,000   361,000   261,000   305,000   250,000   212,000   555,000 
Total Assets $838,120  $422,120  $5,553,730  $300,120  $9,693,850  $363,610  $261,610  $305,110  $250,110  $212,110  $555,610 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $-  $-  $3,610  $-  $36,740  $2,500  $500  $-  $-  $-  $500 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Other amounts due to affiliates  -   -   -   -   21,820   -   -   -   660   -   1,000 
Total Current Liabilities  -   -   3,610   -   58,560   2,500   500   -   660   -   1,500 
Total Liabilities  -   -   3,610   -   58,560   2,500   500   -   660   -   1,500 
                                             
Members’ Equity:                                            
Total Members’ Equity  838,120   422,120   5,550,120   300,120   9,635,290   361,110   261,110   305,110   249,450   212,110   554,110 
Noncontrolling interests in consolidated subsidiary  18,380   5,980   74,084   4,880   57,980   2,320   2,200   3,120   2,760   1,826   3,040 
Members’ Equity  819,740   416,140   5,476,036   295,240   9,577,310   358,790   258,910   301,990   246,690   210,284   551,070 
                                             
Total Liabilities And Members’ Equity $838,120  $422,120  $5,553,730  $300,120  $9,693,850  $363,610  $261,610  $305,110  $250,110  $212,110  $555,610 

 

F-11

 

 

Consolidated Balance Sheet

As of December 31, 2025

 

  Series 489  Series 497  Series 498  Series 506  Series 508  Series 510  Series 512  Series 513  Series 520  Series 521  Series 522 
ASSETS                                            
Current Assets:                                            
Cash and Cash Equivalents $2,810  $5,110  $110  $110  $110  $152,560  $555,800  $184,340  $100  $100  $- 
Receivable from Affiliates  -   -   -   -   -   -   100   -   -   -   100 
Receivable from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Total Current Assets  2,810   5,110   110   110   110   152,560   555,900   184,340   100   100   100 
Artwork  555,000   500,000   361,000   225,000   944,000   -   -   -   -   -   - 
Total Assets $557,810  $505,110  $361,110  $225,110  $944,110  $152,560  $555,900  $184,340  $100  $100  $100 
                                             
LIABILITIES AND MEMBERS’ EQUITY                                            
Current Liabilities:                                            
Unsettled subscriptions and investor subscription deposits $2,700  $5,000  $-  $-  $-  $152,460  $555,800  $184,240  $-  $-  $- 
Amounts due to affiliate for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Other amounts due to affiliates  1,960   22,520   17,280   4,420   34,320   -   -   -   -   -   - 
Total Current Liabilities  4,660   27,520   17,280   4,420   34,320   152,460   555,800   184,240   -   -   - 
Total Liabilities  4,660   27,520   17,280   4,420   34,320   152,460   555,800   184,240   -   -   - 
                                             
Members’ Equity:                                            
Total Members’ Equity  553,150   477,590   343,830   220,690   909,790   100   100   100   100   100   100 
Noncontrolling interests in consolidated subsidiary  1,580   700   300   180   2,400   -   -   -   -   -   - 
Members’ Equity  551,570   476,890   343,530   220,510   907,390   100   100   100   100   100   100 
                                             
Total Liabilities And Members’ Equity $557,810  $505,110  $361,110  $225,110  $944,110  $152,560  $555,900  $184,340  $100  $100  $100 

 

F-12

 

 

Consolidated Balance Sheet

As of December 31, 2025

 

  Series 548  Consolidated 
ASSETS        
Current Assets:        
Cash and Cash Equivalents $-  $950,912 
Receivable from Affiliates  -   200 
Receivable from sale of artwork  -   - 
Total Current Assets  -   951,112 
Artwork  -   53,290,000 
Total Assets $-  $54,241,112 
         
LIABILITIES AND MEMBERS’ EQUITY        
Current Liabilities:        
Unsettled subscriptions and investor subscription deposits $-  $943,741 
Amounts due to affiliate for purchase of artwork  -   - 
Other amounts due to affiliates  -   104,791 
Total Current Liabilities  -   1,048,532 
Total Liabilities  -   1,048,532 
         
Members’ Equity:        
Total Members’ Equity  -   53,192,580 
Noncontrolling interests in consolidated subsidiary  -   973,119 
Members’ Equity  -   52,219,461 
         
Total Liabilities And Members’ Equity $-  $54,241,112 

 

F-13

 

 

Consolidated Income Statement

For the period from January 1, 2026 through June 30, 2026

 

  Series 300  Series 309  Series 315  Series 316  Series 318  Series 319  Series 320  Series 323  Series 329  Series 336  Series 338 
Income:                                            
Gain on sale of artwork $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   -   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  12,896   15,360   4,920   7,320   3,875   4,920   3,120   3,480   4,320   3,000   7,587 
Total Expenses  12,896   15,360   4,920   7,320   3,875   4,920   3,120   3,480   4,320   3,000   7,587 
Net Income/(Loss) $(12,896) $(15,360) $(4,920) $(7,320) $(3,875) $(4,920) $(3,120) $(3,480) $(4,320) $(3,000) $(7,587)
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $(0.16) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.16)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  80,914   103,177   32,891   48,929   25,682   32,575   20,927   23,627   28,939   20,324   46,133 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000 

 

F-14

 

 

Consolidated Income Statement

For the period from January 1, 2026 through June 30, 2026

 

  Series 339  Series 340  Series 343  Series 344  Series 345  Series 346  Series 348  Series 360  Series 362  Series 365  Series 370 
Income:                                            
Gain on sale of artwork $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   -   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  13,969   35,037   4,080   3,840   17,160   4,200   13,680   10,080   7,200   3,240   4,320 
Total Expenses  13,969   35,037   4,080   3,840   17,160   4,200   13,680   10,080   7,200   3,240   4,320 
Net Income/(Loss) $(13,969) $(35,037) $(4,080) $(3,840) $(17,160) $(4,200) $(13,680) $(10,080) $(7,200) $(3,240) $(4,320)
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $(0.15) $(0.16) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  92,232   224,171   27,135   25,374   115,288   28,110   91,553   67,850   48,372   21,511   28,848 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000 

 

F-15

 

 

Consolidated Income Statement

For the period from January 1, 2026 through June 30, 2026

 

  Series 372  Series 374  Series 377  Series 386  Series 401  Series 411  Series 415  Series 417  Series 420  Series 421  Series 423 
Income:                                            
Gain on sale of artwork $-  $-  $177,982  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   177,982   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  5,117   5,160   1,693   19,560   -   7,073   4,009   7,680   4,680   4,638   2,880 
Total Expenses  5,117   5,160   1,693   19,560   -   7,073   4,009   7,680   4,680   4,638   2,880 
Net Income/(Loss) $(5,117) $(5,160) $176,289  $(19,560) $-  $(7,073) $(4,009) $(7,680) $(4,680) $(4,638) $(2,880)
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $(0.16) $(0.15) $10.12  $(0.15) $-  $(0.16) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   33.57   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  32,291   34,609   14,108   130,986   696   45,511   26,031   51,539   31,553   30,556   18,933 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000 

 

F-16

 

 

Consolidated Income Statement

For the period from January 1, 2026 through June 30, 2026

 

  Series 429  Series 442  Series 446  Series 451  Series 453  Series 463  Series 467  Series 469  Series 470  Series 486  Series 488 
Income:                                            
Gain on sale of artwork $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   -   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  6,480   3,240   42,747   2,280   73,356   2,760   1,920   2,470   2,208   1,982   5,032 
Total Expenses  6,480   3,240   42,747   2,280   73,356   2,760   1,920   2,470   2,208   1,982   5,032 
Net Income/(Loss) $(6,480) $(3,240) $(42,747) $(2,280) $(73,356) $(2,760) $(1,920) $(2,470) $(2,208) $(1,982) $(5,032)
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.16) $(0.17) $(0.18) $(0.18)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  43,008   21,494   282,957   15,311   487,438   18,247   13,216   15,473   12,693   10,732   28,025 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000 

 

F-17

 

 

Consolidated Income Statement

For the period from January 1, 2026 through June 30, 2026

 

  Series 489  Series 497  Series 498  Series 506  Series 508  Series 510  Series 512  Series 513  Series 520  Series 521  Series 522 
Income:                                            
Gain on sale of artwork $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   -   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  4,892   3,720   2,760   1,680   7,080   -   4,140   -   1,120   -   1,080 
Total Expenses  4,892   3,720   2,760   1,680   7,080   -   4,140   -   1,120   -   1,080 
Net Income/(Loss) $(4,892) $(3,720) $(2,760) $(1,680) $(7,080) $-  $(4,140) $-  $(1,120) $-  $(1,080)
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $(0.18) $(0.15) $(0.15) $(0.15) $(0.15) $-  $(0.15) $-  $(0.10) $-  $(0.14)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  27,939   24,337   17,833   11,274   47,478   11,269   27,207   29,028   10,675   5,685   7,952 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000 

 

F-18

 

 

Consolidated Income Statement

For the period from January 1, 2026 through June 30, 2026

 

  Series 548  Consolidated 
Income:        
Gain on sale of artwork $-  $177,982 
Total Income  -   177,982 
Expenses:        
Share-based compensation - management services fees  -   421,038 
Total Expenses  -   421,038 
Net Income/(Loss) $-  $(243,056)
         
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $-  $(0.10)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   0.61 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  -   2,820,646 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  -   55,000 

 

F-19

 

 

Consolidated Income Statement

For the period from January 1, 2025 through June 30, 2025

 

  Series 300  Series 309  Series 315  Series 316  Series 318  Series 319  Series 320  Series 323  Series 329  Series 336  Series 338 
Income:                                            
Gain on sale of artwork $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   -   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  12,201   15,240   4,800   7,200   3,974   4,800   3,120   3,532   4,200   3,000   7,380 
Total Expenses  12,201   15,240   4,800   7,200   3,974   4,800   3,120   3,532   4,200   3,000   7,380 
Net Income/(Loss) $(12,201) $(15,240) $(4,800) $(7,200) $(3,974) $(4,800) $(3,120) $(3,532) $(4,200) $(3,000) $(7,380)
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $(0.15) $(0.15) $(0.15) $(0.15) $(0.16) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.16)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  79,719   101,650   32,407   48,205   25,307   32,091   20,615   23,279   28,516   20,024   45,449 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000 

 

F-20

 

 

Consolidated Income Statement

For the period from January 1, 2025 through June 30, 2025

 

  Series 339  Series 340  Series 343  Series 344  Series 345  Series 346  Series 348  Series 360  Series 362  Series 365  Series 370 
Income:                                            
Gain on sale of artwork $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   -   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  13,791   33,000   3,960   3,720   16,920   4,080   5,500   9,140   7,080   3,120   4,200 
Total Expenses  13,791   33,000   3,960   3,720   16,920   4,080   5,500   9,140   7,080   3,120   4,200 
Net Income/(Loss) $(13,791) $(33,000) $(3,960) $(3,720) $(16,920) $(4,080) $(5,500) $(9,140) $(7,080) $(3,120) $(4,200)
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.15) $(0.07) $(0.14) $(0.15) $(0.15) $(0.15)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  90,869   220,857   26,736   24,999   113,589   27,698   78,639   66,049   47,661   21,189   28,425 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000 

 

F-21

 

 

Consolidated Income Statement

For the period from January 1, 2025 through June 30, 2025

 

  Series 372  Series 374  Series 377  Series 386  Series 401  Series 411  Series 415  Series 417  Series 420  Series 421  Series 423 
Income:                                            
Gain on sale of artwork $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   -   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  4,879   5,040   2,459   19,320   -   7,032   4,058   7,560   4,760   2,900   2,762 
Total Expenses  4,879   5,040   2,459   19,320   -   7,032   4,058   7,560   4,760   2,900   2,762 
Net Income/(Loss) $(4,879) $(5,040) $(2,459) $(19,320) $-  $(7,032) $(4,058) $(7,560) $(4,760) $(2,900) $(2,762)
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $(0.15) $(0.15) $(0.18) $(0.15) $-  $(0.16) $(0.16) $(0.15) $(0.15) $(0.11) $(0.15)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  31,811   34,101   13,909   129,047   -   44,835   25,647   50,779   31,085   27,327   18,654 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000   1,000 

 

F-22

 

 

Consolidated Income Statement

For the period from January 1, 2025 through June 30, 2025

 

  Series 429  Series 442  Series 446  Series 451  Series 453  Series 463  Series 467  Series 469  Series 470  Series 486  Series 488 
Income:                                            
Gain on sale of artwork $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   -   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  6,360   2,860   41,640   2,280   -   -   280   840   840   160   - 
Total Expenses  6,360   2,860   41,640   2,280   -   -   280   840   840   160   - 
Net Income/(Loss) $(6,360) $(2,860) $(41,640) $(2,280) $-  $-  $(280) $(840) $(840) $(160) $- 
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $(0.15) $(0.14) $(0.15) $(0.15) $-  $-  $(0.05) $(0.12) $(0.14) $(0.11) $- 
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  42,369   20,992   277,304   15,071   96,196   12,731   6,077   7,241   6,043   1,524   3,972 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  1,000   1,000   1,000   1,000   304   1,000   492   492   492   144   155 

 

F-23

 

 

Consolidated Income Statement

For the period from January 1, 2025 through June 30, 2025

 

  Series 489  Series 497  Series 498  Series 506  Series 508  Series 510  Series 512  Series 513  Series 520  Series 521  Series 522 
Income:                                            
Gain on sale of artwork $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Total Income  -   -   -   -   -   -   -   -   -   -   - 
Expenses:                                            
Share-based compensation - management services fees  -   -   -   -   -   -   -   -   -   -   - 
Total Expenses  -   -   -   -   -   -   -   -   -   -   - 
Net Income/(Loss) $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                             
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Net Income/(Loss) per Class B Share, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  -   -   -   -   -   -   -   -   -   -   - 

 

F-24

 

 

Consolidated Income Statement

For the period from January 1, 2025 through June 30, 2025

 

  Series 548  Consolidated 
Income:        
Gain on sale of artwork $-  $- 
Total Income  -   - 
Expenses:        
Share-based compensation - management services fees  -   289,988 
Total Expenses  -   289,988 
Net Income/(Loss) $-  $(289,988)
         
Net Income/(Loss) per Class A ordinary Share, Basic and Diluted $-  $(0.14)
Net Income/(Loss) per Class B Share, Basic and Diluted  -   - 
Weighted Average Number of Class A ordinary Shares Outstanding, Basic and Diluted  -   2,100,687 
Weighted Average Number of Class B Shares Outstanding, Basic and Diluted  -   40,077 

 

F-25

 

 

Consolidated Statement of Members’ Equity

(Unaudited)

 

Series 300
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  78,049  $1,533,466   1,000  $100  $1,533,566   1,323  $26,554  $1,560,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   594   12,201   12,201 
Shares exchanged  294   5,880   -   -   5,880   (294)  (5,880)  - 
Net income/(loss)  -   (12,201)  -   -   (12,201)  -   -   (12,201)
Balance at June 30, 2025  78,343  $1,527,145   1,000  $100  $1,527,245   1,623  $32,875  $1,560,120 
                                 
Balance at January 1, 2026  78,491  $1,517,695   1,000  $100  $1,517,795   2,069  $42,335  $1,560,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   606   12,896   12,896 
Shares exchanged  511   10,261   -   -   10,261   (511)  (10,261)  - 
Net income/(loss)  -   (12,896)  -   -   (12,896)  -   -   (12,896)
Balance at June 30, 2026  79,002  $1,515,060   1,000  $100  $1,515,160   2,164  $44,970  $1,560,130 

 

Series 309
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  100,150  $1,981,940   1,000  $100  $1,982,040   1,054  $21,080  $2,003,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   762   15,240   15,240 
Shares exchanged  1,054   21,080   -   -   21,080   (1,054)  (21,080)  - 
Net income/(loss)  -   (15,240)  -   -   (15,240)  -   -   (15,240)
Balance at June 30, 2025  101,204  $1,987,780   1,000  $100  $1,987,880   762  $15,240  $2,003,120 
                                 
Balance at January 1, 2026  101,966  $1,987,790   1,000  $100  $1,987,890   762  $15,240  $2,003,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   768   15,360   15,360 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (15,360)  -   -   (15,360)  -   -   (15,360)
Balance at June 30, 2026  101,966  $1,972,430   1,000  $100  $1,972,530   1,530  $30,600  $2,003,130 

 

F-26

 

 

Series 315
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  31,700  $622,680   1,000  $100  $622,780   567  $11,340  $634,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   240   4,800   4,800 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,800)  -   -   (4,800)  -   -   (4,800)
Balance at June 30, 2025  31,700  $617,880   1,000  $100  $617,980   807  $16,140  $634,120 
                                 
Balance at January 1, 2026  31,700  $613,090   1,000  $100  $613,190   1,047  $20,940  $634,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   246   4,920   4,920 
Shares exchanged  34   680   -   -   680   (34)  (680)  - 
Net income/(loss)  -   (4,920)  -   -   (4,920)  -   -   (4,920)
Balance at June 30, 2026  31,734  $608,850   1,000  $100  $608,950   1,259  $25,180  $634,130 

 

 

Series 316
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  47,200  $928,120   1,000  $100  $928,220   795  $15,900  $944,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   360   7,200   7,200 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (7,200)  -   -   (7,200)  -   -   (7,200)
Balance at June 30, 2025  47,200  $920,920   1,000  $100  $921,020   1,155  $23,100  $944,120 
                                 
Balance at January 1, 2026  47,200  $913,730   1,000  $100  $913,830   1,515  $30,300  $944,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   366   7,320   7,320 
Shares exchanged  54   1,080   -   -   1,080   (54)  (1,080)  - 
Net income/(loss)  -   (7,320)  -   -   (7,320)  -   -   (7,320)
Balance at June 30, 2026  47,254  $907,490   1,000  $100  $907,590   1,827  $36,540  $944,130 

 

F-27

 

 

Series 318
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  25,050  $497,924   1,000  $100  $498,024   148  $3,096  $501,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   186   3,974   3,974 
Shares exchanged  36   720   -   -   720   (36)  (720)  - 
Net income/(loss)  -   (3,974)  -   -   (3,974)  -   -   (3,974)
Balance at June 30, 2025  25,086  $494,670   1,000  $100  $494,770   298  $6,350  $501,120 
                                 
Balance at January 1, 2026  25,133  $491,711   1,000  $100  $491,811   437  $9,319  $501,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   192   3,875   3,875 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,875)  -   -   (3,875)  -   -   (3,875)
Balance at June 30, 2026  25,133  $487,836   1,000  $100  $487,936   629  $13,194  $501,130 

 

Series 319
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  31,300  $613,000   1,000  $100  $613,100   651  $13,020  $626,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   240   4,800   4,800 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,800)  -   -   (4,800)  -   -   (4,800)
Balance at June 30, 2025  31,300  $608,200   1,000  $100  $608,300   891  $17,820  $626,120 
                                 
Balance at January 1, 2026  31,300  $603,410   1,000  $100  $603,510   1,131  $22,620  $626,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   246   4,920   4,920 
Shares exchanged  47   940   -   -   940   (47)  (940)  - 
Net income/(loss)  -   (4,920)  -   -   (4,920)  -   -   (4,920)
Balance at June 30, 2026  31,347  $599,430   1,000  $100  $599,530   1,330  $26,600  $626,130 

 

F-28

 

 

Series 320
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  20,250  $399,540   1,000  $100  $399,640   274  $5,480  $405,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   156   3,120   3,120 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,120)  -   -   (3,120)  -   -   (3,120)
Balance at June 30, 2025  20,250  $396,420   1,000  $100  $396,520   430  $8,600  $405,120 
                                 
Balance at January 1, 2026  20,250  $393,310   1,000  $100  $393,410   586  $11,720  $405,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   156   3,120   3,120 
Shares exchanged  16   320   -   -   320   (16)  (320)  - 
Net income/(loss)  -   (3,120)  -   -   (3,120)  -   -   (3,120)
Balance at June 30, 2026  20,266  $390,510   1,000  $100  $390,610   726  $14,520  $405,130 

 

Series 323
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  22,900  $452,445   1,000  $100  $452,545   277  $5,575  $458,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   174   3,532   3,532 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,532)  -   -   (3,532)  -   -   (3,532)
Balance at June 30, 2025  22,900  $448,913   1,000  $100  $449,013   451  $9,107  $458,120 
                                 
Balance at January 1, 2026  22,900  $445,425   1,000  $100  $445,525   625  $12,605  $458,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   174   3,480   3,480 
Shares exchanged  17   340   -   -   340   (17)  (340)  - 
Net income/(loss)  -   (3,480)  -   -   (3,480)  -   -   (3,480)
Balance at June 30, 2026  22,917  $442,285   1,000  $100  $442,385   782  $15,745  $458,130 

 

F-29

 

 

Series 329
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  28,050  $554,160   1,000  $100  $554,260   343  $6,860  $561,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   210   4,200   4,200 
Shares exchanged  343   6,860   -   -   6,860   (343)  (6,860)  - 
Net income/(loss)  -   (4,200)  -   -   (4,200)  -   -   (4,200)
Balance at June 30, 2025  28,393  $556,820   1,000  $100  $556,920   210  $4,200  $561,120 
                                 
Balance at January 1, 2026  28,587  $556,510   1,000  $100  $556,610   226  $4,520  $561,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   216   4,320   4,320 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,320)  -   -   (4,320)  -   -   (4,320)
Balance at June 30, 2026  28,587  $552,190   1,000  $100  $552,290   442  $8,840  $561,130 

 

Series 336
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  19,550  $383,300   1,000  $100  $383,400   386  $7,720  $391,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   150   3,000   3,000 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,000)  -   -   (3,000)  -   -   (3,000)
Balance at June 30, 2025  19,550  $380,300   1,000  $100  $380,400   536  $10,720  $391,120 
                                 
Balance at January 1, 2026  19,550  $377,310   1,000  $100  $377,410   686  $13,720  $391,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   150   3,000   3,000 
Shares exchanged  25   500   -   -   500   (25)  (500)  - 
Net income/(loss)  -   (3,000)  -   -   (3,000)  -   -   (3,000)
Balance at June 30, 2026  19,575  $374,810   1,000  $100  $374,910   811  $16,220  $391,130 

 

F-30

 

 

Series 338
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  44,700  $882,758   1,000  $100  $882,858   549  $11,262  $894,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   342   7,380   7,380 
Shares exchanged  549   11,262   -   -   11,262   (549)  (11,262)  - 
Net income/(loss)  -   (7,380)  -   -   (7,380)  -   -   (7,380)
Balance at June 30, 2025  45,249  $886,640   1,000  $100  $886,740   342  $7,380  $894,120 
                                 
Balance at January 1, 2026  45,591  $886,694   1,000  $100  $886,794   342  $7,336  $894,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   342   7,587   7,587 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (7,587)  -   -   (7,587)  -   -   (7,587)
Balance at June 30, 2026  45,591  $879,107   1,000  $100  $879,207   684  $14,923  $894,130 

 

Series 339
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  89,000  $1,750,560   1,000  $100  $1,750,660   1,473  $29,460  $1,780,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   678   13,791   13,791 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (13,791)  -   -   (13,791)  -   -   (13,791)
Balance at June 30, 2025  89,000  $1,736,769   1,000  $100  $1,736,869   2,151  $43,251  $1,780,120 
                                 
Balance at January 1, 2026  89,000  $1,722,826   1,000  $100  $1,722,926   2,829  $57,204  $1,780,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   690   13,969   13,969 
Shares exchanged  772   15,440   -   -   15,440   (772)  (15,440)  - 
Net income/(loss)  -   (13,969)  -   -   (13,969)  -   -   (13,969)
Balance at June 30, 2026  89,772  $1,724,297   1,000  $100  $1,724,397   2,747  $55,733  $1,780,130 

 

F-31

 

 

Series 340
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  216,550  $4,264,180   1,000  $100  $4,264,280   3,342  $66,840  $4,331,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   1,650   33,000   33,000 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (33,000)  -   -   (33,000)  -   -   (33,000)
Balance at June 30, 2025  216,550  $4,231,180   1,000  $100  $4,231,280   4,992  $99,840  $4,331,120 
                                 
Balance at January 1, 2026  216,550  $4,197,340   1,000  $100  $4,197,440   6,642  $133,690  $4,331,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   1,674   35,037   35,037 
Shares exchanged  1,786   35,720   -   -   35,720   (1,786)  (35,720)  - 
Net income/(loss)  -   (35,037)  -   -   (35,037)  -   -   (35,037)
Balance at June 30, 2026  218,336  $4,198,023   1,000  $100  $4,198,123   6,530  $133,007  $4,331,130 

 

Series 343
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  26,100  $511,620   1,000  $100  $511,720   520  $10,400  $522,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   198   3,960   3,960 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,960)  -   -   (3,960)  -   -   (3,960)
Balance at June 30, 2025  26,100  $507,660   1,000  $100  $507,760   718  $14,360  $522,120 
                                 
Balance at January 1, 2026  26,100  $503,710   1,000  $100  $503,810   916  $18,320  $522,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   204   4,080   4,080 
Shares exchanged  34   680   -   -   680   (34)  (680)  - 
Net income/(loss)  -   (4,080)  -   -   (4,080)  -   -   (4,080)
Balance at June 30, 2026  26,134  $500,310   1,000  $100  $500,410   1,086  $21,720  $522,130 

 

F-32

 

 

Series 344
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  24,400  $478,220   1,000  $100  $478,320   490  $9,800  $488,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   186   3,720   3,720 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,720)  -   -   (3,720)  -   -   (3,720)
Balance at June 30, 2025  24,400  $474,500   1,000  $100  $474,600   676  $13,520  $488,120 
                                 
Balance at January 1, 2026  24,400  $470,790   1,000  $100  $470,890   862  $17,240  $488,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   192   3,840   3,840 
Shares exchanged  32   640   -   -   640   (32)  (640)  - 
Net income/(loss)  -   (3,840)  -   -   (3,840)  -   -   (3,840)
Balance at June 30, 2026  24,432  $467,590   1,000  $100  $467,690   1,022  $20,440  $488,130 

 

Series 345
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  111,000  $2,178,140   1,000  $100  $2,178,240   2,094  $41,880  $2,220,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   846   16,920   16,920 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (16,920)  -   -   (16,920)  -   -   (16,920)
Balance at June 30, 2025  111,000  $2,161,220   1,000  $100  $2,161,320   2,940  $58,800  $2,220,120 
                                 
Balance at January 1, 2026  111,025  $2,144,810   1,000  $100  $2,144,910   3,761  $75,220  $2,220,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   858   17,160   17,160 
Shares exchanged  1,052   21,040   -   -   21,040   (1,052)  (21,040)  - 
Net income/(loss)  -   (17,160)  -   -   (17,160)  -   -   (17,160)
Balance at June 30, 2026  112,077  $2,148,690   1,000  $100  $2,148,790   3,567  $71,340  $2,220,130 

 

F-33

 

 

Series 346
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  27,050  $530,440   1,000  $100  $530,540   529  $10,580  $541,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   204   4,080   4,080 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,080)  -   -   (4,080)  -   -   (4,080)
Balance at June 30, 2025  27,050  $526,360   1,000  $100  $526,460   733  $14,660  $541,120 
                                 
Balance at January 1, 2026  27,050  $522,290   1,000  $100  $522,390   937  $18,740  $541,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   210   4,200   4,200 
Shares exchanged  34   680   -   -   680   (34)  (680)  - 
Net income/(loss)  -   (4,200)  -   -   (4,200)  -   -   (4,200)
Balance at June 30, 2026  27,084  $518,770   1,000  $100  $518,870   1,113  $22,260  $541,130 

 

Series 348
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  42,622  $852,460   1,000  $100  $852,560   -  $-  $852,560 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  45,827   916,540   -   -   916,540   -   -   916,540 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   275   5,500   5,500 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (5,500)  -   -   (5,500)  -   -   (5,500)
Balance at June 30, 2025  88,449  $1,763,500   1,000  $100  $1,763,600   275  $5,500  $1,769,100 
                                 
Balance at January 1, 2026  90,200  $1,784,970   1,000  $100  $1,785,070   953  $19,060  $1,804,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   684   13,680   13,680 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (13,680)  -   -   (13,680)  -   -   (13,680)
Balance at June 30, 2026  90,200  $1,771,290   1,000  $100  $1,771,390   1,637  $32,740  $1,804,130 

 

F-34

 

 

Series 360
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  61,554  $1,231,090   1,000  $100  $1,231,190   -  $-  $1,231,190 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  5,046   100,920   -   -   100,920   -   -   100,920 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   457   9,140   9,140 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (9,140)  -   -   (9,140)  -   -   (9,140)
Balance at June 30, 2025  66,600  $1,322,870   1,000  $100  $1,322,970   457  $9,140  $1,332,110 
                                 
Balance at January 1, 2026  66,600  $1,312,920   1,000  $100  $1,313,020   955  $19,100  $1,332,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   504   10,080   10,080 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (10,080)  -   -   (10,080)  -   -   (10,080)
Balance at June 30, 2026  66,600  $1,302,840   1,000  $100  $1,302,940   1,459  $29,180  $1,332,120 

 

Series 362
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  47,200  $938,930   1,000  $100  $939,030   254  $5,080  $944,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   354   7,080   7,080 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (7,080)  -   -   (7,080)  -   -   (7,080)
Balance at June 30, 2025  47,200  $931,850   1,000  $100  $931,950   608  $12,160  $944,110 
                                 
Balance at January 1, 2026  47,200  $924,780   1,000  $100  $924,880   962  $19,240  $944,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   360   7,200   7,200 
Shares exchanged  6   120   -   -   120   (6)  (120)  - 
Net income/(loss)  -   (7,200)  -   -   (7,200)  -   -   (7,200)
Balance at June 30, 2026  47,206  $917,700   1,000  $100  $917,800   1,316  $26,320  $944,120 

 

F-35

 

 

Series 365
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  20,770  $415,330   1,000  $100  $415,430   4  $80  $415,510 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  330   6,600   -   -   6,600   -   -   6,600 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   156   3,120   3,120 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,120)  -   -   (3,120)  -   -   (3,120)
Balance at June 30, 2025  21,100  $418,810   1,000  $100  $418,910   160  $3,200  $422,110 
                                 
Balance at January 1, 2026  21,100  $415,700   1,000  $100  $415,800   316  $6,320  $422,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   162   3,240   3,240 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,240)  -   -   (3,240)  -   -   (3,240)
Balance at June 30, 2026  21,100  $412,460   1,000  $100  $412,560   478  $9,560  $422,120 

 

Series 370
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  27,750  $543,980   1,000  $100  $544,080   552  $11,040  $555,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   210   4,200   4,200 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,200)  -   -   (4,200)  -   -   (4,200)
Balance at June 30, 2025  27,750  $539,780   1,000  $100  $539,880   762  $15,240  $555,120 
                                 
Balance at January 1, 2026  27,750  $535,590   1,000  $100  $535,690   972  $19,440  $555,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   216   4,320   4,320 
Shares exchanged  36   720   -   -   720   (36)  (720)  - 
Net income/(loss)  -   (4,320)  -   -   (4,320)  -   -   (4,320)
Balance at June 30, 2026  27,786  $531,990   1,000  $100  $532,090   1,152  $23,040  $555,130 

 

F-36

 

 

Series 372
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  31,100  $610,600   1,000  $100  $610,700   571  $11,420  $622,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   240   4,879   4,879 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,879)  -   -   (4,879)  -   -   (4,879)
Balance at June 30, 2025  31,100  $605,721   1,000  $100  $605,821   811  $16,299  $622,120 
                                 
Balance at January 1, 2026  31,100  $600,583   1,000  $100  $600,683   1,051  $21,447  $622,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   240   5,117   5,117 
Shares exchanged  36   720   -   -   720   (36)  (720)  - 
Net income/(loss)  -   (5,117)  -   -   (5,117)  -   -   (5,117)
Balance at June 30, 2026  31,136  $596,186   1,000  $100  $596,286   1,255  $25,844  $622,130 

 

Series 374
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  33,300  $652,940   1,000  $100  $653,040   654  $13,080  $666,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   252   5,040   5,040 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (5,040)  -   -   (5,040)  -   -   (5,040)
Balance at June 30, 2025  33,300  $647,900   1,000  $100  $648,000   906  $18,120  $666,120 
                                 
Balance at January 1, 2026  33,300  $642,870   1,000  $100  $642,970   1,158  $23,160  $666,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   258   5,160   5,160 
Shares exchanged  42   840   -   -   840   (42)  (840)  - 
Net income/(loss)  -   (5,160)  -   -   (5,160)  -   -   (5,160)
Balance at June 30, 2026  33,342  $638,550   1,000  $100  $638,650   1,374  $27,480  $666,130 

 

F-37

 

 

Series 377
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  13,600  $267,040   1,000  $100  $267,140   249  $4,980  $272,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   102   2,459   2,459 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,459)  -   -   (2,459)  -   -   (2,459)
Balance at June 30, 2025  13,600  $264,581   1,000  $100  $264,681   351  $7,439  $272,120 
                                 
Balance at January 1, 2026  13,600  $262,147   1,000  $100  $262,247   453  $9,883  $272,130 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   (96)  -   -   (96)  -   -   (96)
Shares issued to noncontrolling interests for management services  -   -   -   -   -   71   1,790   1,790 
Shares exchanged  524   11,672   -   -   11,672   (524)  (11,672)  - 
Redemptions of shares  -   (413,031)  -   (33,674)  (446,705)  -   -   (446,705)
Net income/(loss)  -   142,715   -   33,574   176,289   -   -   176,289 
Balance at June 30, 2026  14,124  $3,407   1,000  $-  $3,407   -  $-  $3,407 

 

Series 386
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  127,650  $2,536,370   1,000  $100  $2,536,470   832  $16,640  $2,553,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   966   19,320   19,320 
Shares exchanged  207   4,140   -   -   4,140   (207)  (4,140)  - 
Net income/(loss)  -   (19,320)  -   -   (19,320)  -   -   (19,320)
Balance at June 30, 2025  127,857  $2,521,190   1,000  $100  $2,521,290   1,591  $31,820  $2,553,110 
                                 
Balance at January 1, 2026  128,099  $2,506,720   1,000  $100  $2,506,820   2,315  $46,300  $2,553,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   978   19,560   19,560 
Shares exchanged  446   8,920   -   -   8,920   (446)  (8,920)  - 
Net income/(loss)  -   (19,560)  -   -   (19,560)  -   -   (19,560)
Balance at June 30, 2026  128,545  $2,496,080   1,000  $100  $2,496,180   2,847  $56,940  $2,553,120 

 

F-38

 

 

Series 401
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  -  $-   1,000  $100  $100   -  $-  $100 
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 June 30, 2025  -  $-   1,000  $100  $100   -  $-  $100 
                                 
Balance at January 1, 2026  -  $-   1,000  $100  $100   -  $-  $100 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  1,403   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   -   -   - 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   -   -   -   -   -   -   - 
Balance at June 30, 2026  1,403  $-   1,000  $100  $100   -  $-  $100 

 

Series 411
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  44,100  $870,880   1,000  $100  $870,980   539  $11,130  $882,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   336   7,032   7,032 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (7,032)  -   -   (7,032)  -   -   (7,032)
Balance at June 30, 2025  44,100  $863,848   1,000  $100  $863,948   875  $18,162  $882,110 
                                 
Balance at January 1, 2026  44,100  $856,867   1,000  $100  $856,967   1,211  $25,153  $882,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   342   7,073   7,073 
Shares exchanged  30   600   -   -   600   (30)  (600)  - 
Net income/(loss)  -   (7,073)  -   -   (7,073)  -   -   (7,073)
Balance at June 30, 2026  44,130  $850,395   1,000  $100  $850,495   1,523  $31,625  $882,120 

 

F-39

 

 

Series 415
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  25,200  $497,310   1,000  $100  $497,410   335  $6,700  $504,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   192   4,058   4,058 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,058)  -   -   (4,058)  -   -   (4,058)
Balance at June 30, 2025  25,200  $493,252   1,000  $100  $493,352   527  $10,758  $504,110 
                                 
Balance at January 1, 2026  25,200  $489,228   1,000  $100  $489,328   719  $14,792  $504,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   192   4,009   4,009 
Shares exchanged  19   380   -   -   380   (19)  (380)  - 
Net income/(loss)  -   (4,009)  -   -   (4,009)  -   -   (4,009)
Balance at June 30, 2026  25,219  $485,599   1,000  $100  $485,699   892  $18,421  $504,120 

 

Series 417
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  49,950  $986,850   1,000  $100  $986,950   608  $12,160  $999,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   378   7,560   7,560 
Shares exchanged  151   3,020   -   -   3,020   (151)  (3,020)  - 
Net income/(loss)  -   (7,560)  -   -   (7,560)  -   -   (7,560)
Balance at June 30, 2025  50,101  $982,310   1,000  $100  $982,410   835  $16,700  $999,110 
                                 
Balance at January 1, 2026  50,195  $976,640   1,000  $100  $976,740   1,119  $22,380  $999,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   384   7,680   7,680 
Shares exchanged  14   280   -   -   280   (14)  (280)  - 
Net income/(loss)  -   (7,680)  -   -   (7,680)  -   -   (7,680)
Balance at June 30, 2026  50,209  $969,240   1,000  $100  $969,340   1,489  $29,780  $999,120 

 

F-40

 

 

Series 420
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  30,550  $603,050   1,000  $100  $603,150   398  $7,960  $611,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   234   4,760   4,760 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,760)  -   -   (4,760)  -   -   (4,760)
Balance at June 30, 2025  30,550  $598,290   1,000  $100  $598,390   632  $12,720  $611,110 
                                 
Balance at January 1, 2026  30,550  $593,549   1,000  $100  $593,649   866  $17,471  $611,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   234   4,680   4,680 
Shares exchanged  25   500   -   -   500   (25)  (500)  - 
Net income/(loss)  -   (4,680)  -   -   (4,680)  -   -   (4,680)
Balance at June 30, 2026  30,575  $589,369   1,000  $100  $589,469   1,075  $21,651  $611,120 

 

Series 421
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  13,143  $262,870   1,000  $100  $262,970   -  $-  $262,970 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  16,436   328,720   -   -   328,720   -   -   328,720 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   145   2,900   2,900 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,900)  -   -   (2,900)  -   -   (2,900)
Balance at June 30, 2025  29,579  $588,690   1,000  $100  $588,790   145  $2,900  $591,690 
                                 
Balance at January 1, 2026  30,050  $593,428   1,000  $100  $593,528   373  $7,592  $601,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   228   4,638   4,638 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,638)  -   -   (4,638)  -   -   (4,638)
Balance at June 30, 2026  30,050  $588,790   1,000  $100  $588,890   601  $12,230  $601,120 

 

F-41

 

 

Series 423
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  18,400  $364,550   1,000  $100  $364,650   173  $3,460  $368,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   138   2,762   2,762 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,762)  -   -   (2,762)  -   -   (2,762)
Balance at June 30, 2025  18,400  $361,788   1,000  $100  $361,888   311  $6,222  $368,110 
                                 
Balance at January 1, 2026  18,400  $359,038   1,000  $100  $359,138   449  $8,982  $368,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   144   2,880   2,880 
Shares exchanged  8   160   -   -   160   (8)  (160)  - 
Net income/(loss)  -   (2,880)  -   -   (2,880)  -   -   (2,880)
Balance at June 30, 2026  18,408  $356,318   1,000  $100  $356,418   585  $11,702  $368,120 

 

Series 429
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  41,900  $832,350   1,000  $100  $832,450   283  $5,660  $838,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   318   6,360   6,360 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (6,360)  -   -   (6,360)  -   -   (6,360)
Balance at June 30, 2025  41,900  $825,990   1,000  $100  $826,090   601  $12,020  $838,110 
                                 
Balance at January 1, 2026  41,900  $819,640   1,000  $100  $819,740   919  $18,380  $838,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   324   6,480   6,480 
Shares exchanged  10   200   -   -   200   (10)  (200)  - 
Net income/(loss)  -   (6,480)  -   -   (6,480)  -   -   (6,480)
Balance at June 30, 2026  41,910  $813,360   1,000  $100  $813,460   1,233  $24,660  $838,120 

 

F-42

 

 

Series 442
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  17,406  $348,130   1,000  $100  $348,230   -  $-  $348,230 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  3,694   73,880   -   -   73,880   -   -   73,880 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   143   2,860   2,860 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,860)  -   -   (2,860)  -   -   (2,860)
Balance at June 30, 2025  21,100  $419,150   1,000  $100  $419,250   143  $2,860  $422,110 
                                 
Balance at January 1, 2026  21,100  $416,040   1,000  $100  $416,140   299  $5,980  $422,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   162   3,240   3,240 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,240)  -   -   (3,240)  -   -   (3,240)
Balance at June 30, 2026  21,100  $412,800   1,000  $100  $412,900   461  $9,220  $422,120 

 

Series 446
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  264,786  $5,294,570   1,000  $100  $5,294,670   58  $1,160  $5,295,830 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  11,929   238,580   -   -   238,580   -   -   238,580 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   2,082   41,640   41,640 
Shares exchanged  14   280   -   -   280   (14)  (280)  - 
Net income/(loss)  -   (41,640)  -   -   (41,640)  -   -   (41,640)
Balance at June 30, 2025  276,729  $5,491,790   1,000  $100  $5,491,890   2,126  $42,520  $5,534,410 
                                 
Balance at January 1, 2026  278,035  $5,475,936   1,000  $100  $5,476,036   3,687  $74,084  $5,550,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   2,112   42,747   42,747 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (42,747)  -   -   (42,747)  -   -   (42,747)
Balance at June 30, 2026  278,035  $5,433,190   1,000  $100  $5,433,290   5,799  $116,830  $5,550,120 

 

F-43

 

 

Series 451
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  14,791  $295,510   1,000  $100  $295,610   16  $320  $295,930 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  209   4,180   -   -   4,180   -   -   4,180 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   114   2,280   2,280 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,280)  -   -   (2,280)  -   -   (2,280)
Balance at June 30, 2025  15,000  $297,410   1,000  $100  $297,510   130  $2,600  $300,110 
                                 
Balance at January 1, 2026  15,000  $295,140   1,000  $100  $295,240   244  $4,880  $300,120 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   114   2,280   2,280 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,280)  -   -   (2,280)  -   -   (2,280)
Balance at June 30, 2026  15,000  $292,860   1,000  $100  $292,960   358  $7,160  $300,120 

 

Series 453
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  -  $-   -  $-  $-   -  $-  $- 
Class B shares issued upon entity formation  -   -   1,000   100   100   -   -   100 
Share subscriptions settled - Net  339,328   6,786,560   -   -   6,786,560   -   -   6,786,560 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   -   -   - 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   -   -   -   -   -   -   - 
Balance at June 30, 2025  339,328  $6,786,560   1,000  $100  $6,786,660   -  $-  $6,786,660 
                                 
Balance at January 1, 2026  481,759  $9,577,210   1,000  $100  $9,577,310   2,899  $57,980  $9,635,290 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  1,091   22,120   -   -   22,120   -   -   22,120 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   3,636   73,356   73,356 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (73,356)  -   -   (73,356)  -   -   (73,356)
Balance at June 30, 2026  482,850  $9,525,974   1,000  $100  $9,526,074   6,535  $131,336  $9,657,410 

 

F-44

 

 

Series 463
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  -  $-   1,000  $100  $100   -  $-  $100 
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  -   -   -   -   -   -   -   - 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   -   -   -   -   -   -   - 
Balance at June 30, 2025  17,025  $340,500   1,000  $100  $340,600   -  $-  $340,600 
                                 
Balance at January 1, 2026  18,050  $358,690   1,000  $100  $358,790   116  $2,320  $361,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   138   2,760   2,760 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,760)  -   -   (2,760)  -   -   (2,760)
Balance at June 30, 2026  18,050  $355,930   1,000  $100  $356,030   254  $5,080  $361,110 

 

Series 467
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  -  $-   -  $-  $-   -  $-  $- 
Class B shares issued upon entity formation  -   -   1,000   100   100   -   -   100 
Share subscriptions settled - Net  12,550   251,000   -   -   251,000   -   -   251,000 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   14   280   280 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (280)  -   -   (280)  -   -   (280)
Balance at June 30, 2025  12,550  $250,720   1,000  $100  $250,820   14  $280  $251,100 
                                 
Balance at January 1, 2026  13,050  $258,810   1,000  $100  $258,910   110  $2,200  $261,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   96   1,920   1,920 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (1,920)  -   -   (1,920)  -   -   (1,920)
Balance at June 30, 2026  13,050  $256,890   1,000  $100  $256,990   206  $4,120  $261,110 

 

F-45

 

 

Series 469
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  -  $-   -  $-  $-   -  $-  $- 
Class B shares issued upon entity formation  -   -   1,000   100   100   -   -   100 
Share subscriptions settled - Net  14,800   296,000   -   -   296,000   -   -   296,000 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   42   840   840 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (840)  -   -   (840)  -   -   (840)
Balance at June 30, 2025  14,800  $295,160   1,000  $100  $295,260   42  $840  $296,100 
                                 
Balance at January 1, 2026  15,250  $301,890   1,000  $100  $301,990   156  $3,120  $305,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   114   2,470   2,470 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,470)  -   -   (2,470)  -   -   (2,470)
Balance at June 30, 2026  15,250  $299,420   1,000  $100  $299,520   270  $5,590  $305,110 

 

Series 470
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  -  $-   -  $-  $-   -  $-  $- 
Class B shares issued upon entity formation  -   -   1,000   100   100   -   -   100 
Share subscriptions settled - Net  12,350   247,000   -   -   247,000   -   -   247,000 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   42   840   840 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (840)  -   -   (840)  -   -   (840)
Balance at June 30, 2025  12,350  $246,160   1,000  $100  $246,260   42  $840  $247,100 
                                 
Balance at January 1, 2026  12,467  $246,590   1,000  $100  $246,690   138  $2,760  $249,450 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  33   660   -   -   660   -   -   660 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   96   2,208   2,208 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,208)  -   -   (2,208)  -   -   (2,208)
Balance at June 30, 2026  12,500  $245,042   1,000  $100  $245,142   234  $4,968  $250,110 

 

F-46

 

 

Series 486
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  -  $-   -  $-  $-   -  $-  $- 
Class B shares issued upon entity formation  -   -   1,000   100   100   -   -   100 
Share subscriptions settled - Net  10,600   212,000   -   -   212,000   -   -   212,000 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   8   160   160 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (160)  -   -   (160)  -   -   (160)
Balance at June 30, 2025  10,600  $211,840   1,000  $100  $211,940   8  $160  $212,100 
                                 
Balance at January 1, 2026  10,600  $210,184   1,000  $100  $210,284   86  $1,826  $212,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  -   -   -   -   -   -   -   - 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   78   1,982   1,982 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (1,982)  -   -   (1,982)  -   -   (1,982)
Balance at June 30, 2026  10,600  $208,202   1,000  $100  $208,302   164  $3,808  $212,110 

 

Series 488
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  -  $-   -  $-  $-   -  $-  $- 
Class B shares issued upon entity formation  -   -   1,000   100   100   -   -   100 
Share subscriptions settled - Net  25,675   513,500   -   -   513,500   -   -   513,500 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   -   -   - 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   -   -   -   -   -   -   - 
Balance at June 30, 2025  25,675  $513,500   1,000  $100  $513,600   -  $-  $513,600 
                                 
Balance at January 1, 2026  27,700  $550,970   1,000  $100  $551,070   152  $3,040  $554,110 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  50   1,000   -   -   1,000   -   -   1,000 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   210   5,032   5,032 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (5,032)  -   -   (5,032)  -   -   (5,032)
Balance at June 30, 2026  27,750  $546,938   1,000  $100  $547,038   362  $8,072  $555,110 

 

F-47

 

 

Series 489
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
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 June 30, 2025  -  $-   1,000  $100  $100   -  $-  $100 
                                 
Balance at January 1, 2026  27,652  $551,470   1,000  $100  $551,570   79  $1,580  $553,150 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  98   1,960   -   -   1,960   -   -   1,960 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   210   4,892   4,892 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,892)  -   -   (4,892)  -   -   (4,892)
Balance at June 30, 2026  27,750  $548,538   1,000  $100  $548,638   289  $6,472  $555,110 

 

Series 497
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
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 June 30, 2025  -  $-   1,000  $100  $100   -  $-  $100 
                                 
Balance at January 1, 2026  23,874  $476,790   1,000  $100  $476,890   35  $700  $477,590 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  709   14,180   -   -   14,180   -   -   14,180 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   186   3,720   3,720 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (3,720)  -   -   (3,720)  -   -   (3,720)
Balance at June 30, 2026  24,583  $487,250   1,000  $100  $487,350   221  $4,420  $491,770 

 

F-48

 

 

Series 498
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  17,186  $343,430   1,000  $100  $343,530   15  $300  $343,830 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  839   16,780   -   -   16,780   -   -   16,780 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   138   2,760   2,760 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (2,760)  -   -   (2,760)  -   -   (2,760)
Balance at June 30, 2026  18,025  $357,450   1,000  $100  $357,550   153  $3,060  $360,610 

 

Series 506
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  11,029  $220,410   1,000  $100  $220,510   9  $180  $220,690 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  221   4,420   -   -   4,420   -   -   4,420 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   84   1,680   1,680 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (1,680)  -   -   (1,680)  -   -   (1,680)
Balance at June 30, 2026  11,250  $223,150   1,000  $100  $223,250   93  $1,860  $225,110 

 

F-49

 

 

Series 508
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  45,484  $907,290   1,000  $100  $907,390   120  $2,400  $909,790 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  1,716   34,320   -   -   34,320   -   -   34,320 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   354   7,080   7,080 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (7,080)  -   -   (7,080)  -   -   (7,080)
Balance at June 30, 2026  47,200  $934,530   1,000  $100  $934,630   474  $9,480  $944,110 

 

Series 510
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  -  $-   1,000  $100  $100   -  $-  $100 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  15,324   306,480   -   -   306,480   -   -   306,480 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   -   -   - 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   -   -   -   -   -   -   - 
Balance at June 30, 2026  15,324  $306,480   1,000  $100  $306,580   -  $-  $306,580 

 

F-50

 

 

Series 512
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  -  $-   1,000  $100  $100   -  $-  $100 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  30,978   619,560   -   -   619,560   -   -   619,560 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   207   4,140   4,140 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (4,140)  -   -   (4,140)  -   -   (4,140)
Balance at June 30, 2026  30,978  $615,420   1,000  $100  $615,520   207  $4,140  $619,660 

 

Series 513
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  -  $-   1,000  $100  $100   -  $-  $100 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  63,612   1,272,240   -   -   1,272,240   -   -   1,272,240 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   -   -   - 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   -   -   -   -   -   -   - 
Balance at June 30, 2026  63,612  $1,272,240   1,000  $100  $1,272,340   -  $-  $1,272,340 

 

F-51

 

 

Series 520
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  -  $-   1,000  $100  $100   -  $-  $100 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  15,226   304,520   -   -   304,520   -   -   304,520 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   56   1,120   1,120 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (1,120)  -   -   (1,120)  -   -   (1,120)
Balance at June 30, 2026  15,226  $303,400   1,000  $100  $303,500   56  $1,120  $304,620 

 

Series 521
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  -  $-   1,000  $100  $100   -  $-  $100 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  8,278   165,560   -   -   165,560   -   -   165,560 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   -   -   - 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   -   -   -   -   -   -   - 
Balance at June 30, 2026  8,278  $165,560   1,000  $100  $165,660   -  $-  $165,660 

 

F-52

 

 

Series 522
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  -  $-   1,000  $100  $100   -  $-  $100 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  13,900   278,000   -   -   278,000   -   -   278,000 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   54   1,080   1,080 
Shares exchanged  -   -   -   -   -   -   -   - 
Net income/(loss)  -   (1,080)  -   -   (1,080)  -   -   (1,080)
Balance at June 30, 2026  13,900  $276,920   1,000  $100  $277,020   54  $1,080  $278,100 

 

Series 548
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2026  -  $-   -  $-  $-   -  $-  $- 
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 June 30, 2026  -  $-   -  $-  $-   -  $-  $- 

 

F-53

 

 

Consolidated
  Class A ordinary Shares  Class B Shares  Members’ Equity  Noncontrolling Interests  Total Members’ Equity 
  Shares  Class A ordinary Members’ Equity  Shares  Class B Members’ Equity  Members’ Equity  Shares  Noncontrolling Interests  Total Members’ Equity 
Balance at January 1, 2025  1,868,771  $36,967,303   38,000  $3,800  $36,971,103   20,341  $407,717  $37,378,820 
Class B shares issued upon entity formation  -   -   8,000   800   800   -   -   800 
Share subscriptions settled - Net  515,799   10,315,980   -   -   10,315,980   -   -   10,315,980 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   14,374   289,988   289,988 
Shares exchanged  2,648   53,242   -   -   53,242   (2,648)  (53,242)  - 
Net income/(loss)  -   (289,988)  -   -   (289,988)  -   -   (289,988)
Balance at June 30, 2025  2,387,218  $47,046,538   46,000  $4,600  $47,051,138   32,067  $644,462  $47,695,600 
                                 
Balance at January 1, 2026  2,664,373  $52,213,961   55,000  $5,500  $52,219,461   48,309  $973,119  $53,192,580 
Class B shares issued upon entity formation  -   -   -   -   -   -   -   - 
Share subscriptions settled - Net  153,478   3,041,704   -   -   3,041,704   -   -   3,041,704 
Shares issued to noncontrolling interests for management services  -   -   -   -   -   20,656   421,135   421,135 
Shares exchanged  5,610   113,434   -   -   113,434   (5,610)  (113,434)  - 
Redemptions of shares  -   (413,031)  -   (33,674)  (446,705)  -   -   (446,705)
Net income/(loss)  -   (276,630)  -   33,574   (243,056)  -   -   (243,056)
Balance at June 30, 2026  2,823,461  $54,679,437   55,000  $5,400  $54,684,837   63,355  $1,280,820  $55,965,657 

 

F-54

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2026 through June 30, 2026

 

  Series 300  Series 309  Series 315  Series 316  Series 318  Series 319  Series 320  Series 323  Series 329  Series 336  Series 338 
Cash Flows from Operating Activities:                                            
Net income/(loss) $(12,896) $(15,360) $(4,920) $(7,320) $(3,875) $(4,920) $(3,120) $(3,480) $(4,320) $(3,000) $(7,587)
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  12,896   15,360   4,920   7,320   3,875   4,920   3,120   3,480   4,320   3,000   7,587 
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  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   -   -   -   -   -   -   -   -   -   - 
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  -   -   -   -   -   -   -   -   -   -   - 
Redemptions of 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  130   130   130   130   130   130   130   130   130   130   130 
Cash and Cash Equivalents, end of period $130  $130  $130  $130  $130  $130  $130  $130  $130  $130  $130 
                                             
Non cash investing and financing activities:                                            
Issuance of Class A ordinary shares from subscriptions previously received $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Net payable to affiliate incurred for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 

 

F-55

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2026 through June 30, 2026

 

  Series 339  Series 340  Series 343  Series 344  Series 345  Series 346  Series 348  Series 360  Series 362  Series 365  Series 370 
Cash Flows from Operating Activities:                                            
Net income/(loss) $(13,969) $(35,037) $(4,080) $(3,840) $(17,160) $(4,200) $(13,680) $(10,080) $(7,200) $(3,240) $(4,320)
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  13,969   35,037   4,080   3,840   17,160   4,200   13,680   10,080   7,200   3,240   4,320 
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  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   -   -   -   -   -   -   -   -   -   - 
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  -   -   -   -   -   -   -   -   -   -   - 
Redemptions of 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  130   130   130   130   130   130   130   120   120   120   130 
Cash and Cash Equivalents, end of period $130  $130  $130  $130  $130  $130  $130  $120  $120  $120  $130 
                                             
Non cash investing and financing activities:                                            
Issuance of Class A ordinary shares from subscriptions previously received $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Net payable to affiliate incurred for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 

 

F-56

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2026 through June 30, 2026

 

  Series 372  Series 374  Series 377  Series 386  Series 401  Series 411  Series 415  Series 417  Series 420  Series 421  Series 423 
Cash Flows from Operating Activities:                                            
Net income/(loss) $(5,117) $(5,160) $176,289  $(19,560) $-  $(7,073) $(4,009) $(7,680) $(4,680) $(4,638) $(2,880)
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  5,117   5,160   1,693   19,560   -   7,073   4,009   7,680   4,680   4,638   2,880 
Gain on sale of artwork  -   -   (177,982)  -   -   -   -   -   -   -   - 
Changes in operating assets and liabilities:                                            
Other amounts due to affiliates  -   -   -   -   -   -   -   -   -   (811)  - 
Net Cash Provided/(Used) in Operating Activities  -   -   -   -   -   -   -   -   -   (811)  - 
                                             
Cash Flows from Investing Activities:                                            
Purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from sale of artwork  -   -   449,982   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   -   449,982   -   -   -   -   -   -   -   - 
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  -   -   -   -   -   -   -   -   -   -   - 
Redemptions of shares  -   -   (446,705)  -   -   -   -   -   -   -   - 
Proceeds from non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Repayment of non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Financing Activities  -   -   (446,705)  -   -   -   -   -   -   -   - 
                                             
Net Change in Cash and Cash Equivalents  -   -   3,277   -   -   -   -   -   -   (811)  - 
Cash and Cash Equivalents, beginning of period  130   130   130   120   100   120   620   120   120   120   120 
Cash and Cash Equivalents, end of period $130  $130  $3,407  $120  $100  $120  $620  $120  $120  $(691) $120 
                                             
Non cash investing and financing activities:                                            
Issuance of Class A ordinary shares from subscriptions previously received $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Net payable to affiliate incurred for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 

 

F-57

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2026 through June 30, 2026

 

  Series 429  Series 442  Series 446  Series 451  Series 453  Series 463  Series 467  Series 469  Series 470  Series 486  Series 488 
Cash Flows from Operating Activities:                                            
Net income/(loss) $(6,480) $(3,240) $(42,747) $(2,280) $(73,356) $(2,760) $(1,920) $(2,470) $(2,208) $(1,982) $(5,032)
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  6,480   3,240   42,747   2,280   73,356   2,760   1,920   2,470   2,208   1,982   5,032 
Gain on sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Changes in operating assets and liabilities:                                            
Other amounts due to affiliates  -   -   -   -   (21,820)  -   -   -   (660)  -   (1,000)
Net Cash Provided/(Used) in Operating Activities  -   -   -   -   (21,820)  -   -   -   (660)  -   (1,000)
                                             
Cash Flows from Investing Activities:                                            
Purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   -   -   -   -   -   -   -   -   -   - 
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  -   -   -   -   (14,620)  -   -   -   680   -   500 
Redemptions of shares  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Repayment of non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Financing Activities  -   -   -   -   (14,620)  -   -   -   680   -   500 
                                             
Net Change in Cash and Cash Equivalents  -   -   -   -   (36,440)  -   -   -   20   -   (500)
Cash and Cash Equivalents, beginning of period  120   120   3,730   120   36,850   2,610   610   110   110   110   610 
Cash and Cash Equivalents, end of period $120  $120  $3,730  $120  $410  $2,610  $610  $110  $130  $110  $110 
                                             
Non cash investing and financing activities:                                            
Issuance of Class A ordinary shares from subscriptions previously received $-  $-  $-  $-  $22,120  $-  $-  $-  $660  $-  $1,000 
Net payable to affiliate incurred for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 

 

F-58

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2026 through June 30, 2026

 

  Series 489  Series 497  Series 498  Series 506  Series 508  Series 510  Series 512  Series 513  Series 520  Series 521  Series 522 
Cash Flows from Operating Activities:                                            
Net income/(loss) $(4,892) $(3,720) $(2,760) $(1,680) $(7,080) $-  $(4,140) $-  $(1,120) $-  $(1,080)
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  4,892   3,720   2,760   1,680   7,080   -   4,140   -   1,120   -   1,080 
Gain on sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Changes in operating assets and liabilities:                                            
Other amounts due to affiliates  (1,960)  (14,180)  (16,780)  (4,420)  (34,320)  51,420   2,440   145,809   2,480   16,440   - 
Net Cash Provided/(Used) in Operating Activities  (1,960)  (14,180)  (16,780)  (4,420)  (34,320)  51,420   2,440   145,809   2,480   16,440   - 
                                             
Cash Flows from Investing Activities:                                            
Purchase of artwork  -   -   -   -   -   (500,000)  (622,000)  (1,418,049)  (307,000)  (182,000)  (278,000)
Proceeds from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   -   -   -   -   (500,000)  (622,000)  (1,418,049)  (307,000)  (182,000)  (278,000)
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  (740)  9,680   16,780   4,420   34,320   160,860   63,860   1,114,920   304,520   165,560   278,000 
Redemptions of shares  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from non-interest bearing advance from affiliate  -   -   -   -   -   143,520   -   -   -   -   - 
Repayment of non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Financing Activities  (740)  9,680   16,780   4,420   34,320   304,380   63,860   1,114,920   304,520   165,560   278,000 
                                             
Net Change in Cash and Cash Equivalents  (2,700)  (4,500)  -   -   -   (144,200)  (555,700)  (157,320)  -   -   - 
Cash and Cash Equivalents, beginning of period  2,810   5,110   110   110   110   152,560   555,800   184,340   100   100   - 
Cash and Cash Equivalents, end of period $110  $610  $110  $110  $110  $8,360  $100  $27,020  $100  $100  $- 
                                             
Non cash investing and financing activities:                                            
Issuance of Class A ordinary shares from subscriptions previously received $1,960  $14,180  $16,780  $4,420  $34,320  $306,480  $619,560  $1,272,240  $304,520  $165,560  $278,000 
Net payable to affiliate incurred for purchase of artwork  -   -   -   -   -   -   -   48,251   -   -   - 

 

F-59

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2026 through June 30, 2026

 

  Series 548  Consolidated 
Cash Flows from Operating Activities:        
Net income/(loss) $-  $(243,056)
Adjustments to reconcile net loss to net cash used in operating activities:        
Share-based compensation - management services fees  -   421,038 
Gain on sale of artwork  -   (177,982)
Changes in operating assets and liabilities:        
Other amounts due to affiliates  -   122,638 
Net Cash Provided/(Used) in Operating Activities  -   122,638 
         
Cash Flows from Investing Activities:        
Purchase of artwork  -   (3,307,049)
Proceeds from sale of artwork  -   449,982 
Net Cash Provided/(Used) in Investing Activities  -   (2,857,067)
         
Cash Flows from Financing Activities:        
Subscriptions / Contributions received  -   2,138,740 
Redemptions of shares  -   (446,705)
Proceeds from non-interest bearing advance from affiliate  -   143,520 
Repayment of non-interest bearing advance from affiliate  -   - 
Net Cash Provided/(Used) in Financing Activities  -   1,835,555 
         
Net Change in Cash and Cash Equivalents  -   (898,874)
Cash and Cash Equivalents, beginning of period  -   950,912 
Cash and Cash Equivalents, end of period $-  $52,038 
         
Non cash investing and financing activities:        
Issuance of Class A ordinary shares from subscriptions previously received $-  $3,041,800 
Net payable to affiliate incurred for purchase of artwork  -   48,251 

 

F-60

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through June 30, 2025

 

  Series 300  Series 309  Series 315  Series 316  Series 318  Series 319  Series 320  Series 323  Series 329  Series 336  Series 338 
Cash Flows from Operating Activities:                                            
Net income/(loss) $(12,201) $(15,240) $(4,800) $(7,200) $(3,974) $(4,800) $(3,120) $(3,532) $(4,200) $(3,000) $(7,380)
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  12,201   15,240   4,800   7,200   3,974   4,800   3,120   3,532   4,200   3,000   7,380 
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  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   -   -   -   -   -   -   -   -   -   - 
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  -   -   -   -   -   -   -   -   -   -   - 
Redemptions of 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  120   120   120   120   120   120   120   120   120   120   120 
Cash and Cash Equivalents, end of period $120  $120  $120  $120  $120  $120  $120  $120  $120  $120  $120 
                                             
Non cash investing and financing activities:                                            
Issuance of Class A ordinary shares from subscriptions previously received $(12,201) $(15,240) $(4,800) $(7,200) $(3,974) $(4,800) $(3,120) $(3,532) $(4,200) $(3,000) $(7,380)
Net payable to affiliate incurred for purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 

 

F-61

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through June 30, 2025

 

  Series 339  Series 340  Series 343  Series 344  Series 345  Series 346  Series 348  Series 360  Series 362  Series 365  Series 370 
Cash Flows from Operating Activities:                                            
Net income/(loss) $(13,791) $(33,000) $(3,960) $(3,720) $(16,920) $(4,080) $(5,500) $(9,140) $(7,080) $(3,120) $(4,200)
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  13,791   33,000   3,960   3,720   16,920   4,080   5,500   9,140   7,080   3,120   4,200 
Gain on sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Changes in operating assets and liabilities:                                            
Other amounts due to affiliates  -   -   -   -   -   -   (143,980)  (100,920)  -   (6,600)  - 
Net Cash Provided/(Used) in Operating Activities  -   -   -   -   -   -   (143,980)  (100,920)  -   (6,600)  - 
                                             
Cash Flows from Investing Activities:                                            
Purchase of artwork  -   -   -   -   -   -   (772,560)  -   -   -   - 
Proceeds from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   -   -   -   -   -   (772,560)  -   -   -   - 
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  -   -   -   -   -   -   926,440   100,000   -   6,580   - 
Redemptions of shares  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Repayment of non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Financing Activities  -   -   -   -   -   -   926,440   100,000   -   6,580   - 
                                             
Net Change in Cash and Cash Equivalents  -   -   -   -   -   -   9,900   (920)  -   (20)  - 
Cash and Cash Equivalents, beginning of period  120   120   120   120   120   120   220   1,110   110   130   120 
Cash and Cash Equivalents, end of period $120  $120  $120  $120  $120  $120  $10,120  $190  $110  $110  $120 
                                             
Non cash investing and financing activities:                                            
Issuance of Class A ordinary shares from subscriptions previously received $(13,791) $(33,000) $(3,960) $(3,720) $(16,920) $(4,080) $911,040  $91,780  $(7,080) $3,480  $(4,200)
Net payable to affiliate incurred for purchase of artwork  -   -   -   -   -   -   (772,560)  -   -   -   - 

 

F-62

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through June 30, 2025

 

  Series 372  Series 374  Series 377  Series 386  Series 401  Series 411  Series 415  Series 417  Series 420  Series 421  Series 423 
Cash Flows from Operating Activities:                                            
Net income/(loss) $(4,879) $(5,040) $(2,459) $(19,320) $-  $(7,032) $(4,058) $(7,560) $(4,760) $(2,900) $(2,762)
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  4,879   5,040   2,459   19,320   -   7,032   4,058   7,560   4,760   2,900   2,762 
Gain on sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Changes in operating assets and liabilities:                                            
Other amounts due to affiliates  -   -   -   -   -   -   -   -   -   (50,580)  - 
Net Cash Provided/(Used) in Operating Activities  -   -   -   -   -   -   -   -   -   (50,580)  - 
                                             
Cash Flows from Investing Activities:                                            
Purchase of artwork  -   -   -   -   -   -   -   -   -   (278,140)  - 
Proceeds from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   -   -   -   -   -   -   -   -   (278,140)  - 
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  -   -   -   -   -   -   -   -   -   329,689   - 
Redemptions of shares  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Repayment of non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Financing Activities  -   -   -   -   -   -   -   -   -   329,689   - 
                                             
Net Change in Cash and Cash Equivalents  -   -   -   -   -   -   -   -   -   969   - 
Cash and Cash Equivalents, beginning of period  120   120   120   110   100   110   610   110   110   3,830   110 
Cash and Cash Equivalents, end of period $120  $120  $120  $110  $100  $110  $610  $110  $110  $4,799  $110 
                                             
Non cash investing and financing activities:                                            
Issuance of Class A ordinary shares from subscriptions previously received $(4,879) $(5,040) $(2,459) $(19,320) $-  $(7,032) $(4,058) $(7,560) $(4,760) $325,820  $(2,762)
Net payable to affiliate incurred for purchase of artwork  -   -   -   -   -   -   -   -   -   (278,140)  - 

 

F-63

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through June 30, 2025

 

  Series 429  Series 442  Series 446  Series 451  Series 453  Series 463  Series 467  Series 469  Series 470  Series 486  Series 488 
Cash Flows from Operating Activities:                                            
Net income/(loss) $(6,360) $(2,860) $(41,640) $(2,280) $-  $-  $(280) $(840) $(840) $(160) $- 
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  6,360   2,860   41,640   2,280   -   -   280   840   840   160   - 
Gain on sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Changes in operating assets and liabilities:                                            
Other amounts due to affiliates  -   (42,000)  -   (4,180)  957,000   20,600   10,000   9,000   3,000   -   41,500 
Net Cash Provided/(Used) in Operating Activities  -   (42,000)  -   (4,180)  957,000   20,600   10,000   9,000   3,000   -   41,500 
                                             
Cash Flows from Investing Activities:                                            
Purchase of artwork  -   (31,880)  (248,280)  -   (8,787,000)  (361,000)  (261,000)  (305,000)  (250,000)  (212,000)  (555,000)
Proceeds from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   (31,880)  (248,280)  -   (8,787,000)  (361,000)  (261,000)  (305,000)  (250,000)  (212,000)  (555,000)
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  -   49,580   186,920   2,800   7,568,640   343,000   251,600   297,600   247,100   212,100   514,100 
Redemptions of shares  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from non-interest bearing advance from affiliate  -   -   9,700   -   1,043,440   -   -   -   -   -   - 
Repayment of non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Financing Activities  -   49,580   196,620   2,800   8,612,080   343,000   251,600   297,600   247,100   212,100   514,100 
                                             
Net Change in Cash and Cash Equivalents  -   (24,300)  (51,660)  (1,380)  782,080   2,600   600   1,600   100   100   600 
Cash and Cash Equivalents, beginning of period  110   24,410   60,400   1,490   -   -   -   -   -   -   - 
Cash and Cash Equivalents, end of period $110  $110  $8,740  $110  $782,080  $2,600  $600  $1,600  $100  $100  $600 
                                             
Non cash investing and financing activities:                                            
Issuance of Class A ordinary shares from subscriptions previously received $(6,360) $71,020  $196,940  $1,900  $6,786,560  $340,500  $250,720  $295,160  $246,160  $211,840  $513,500 
Net payable to affiliate incurred for purchase of artwork  -   (31,880)  (248,280)  -   870,000   -   -   -   -   -   - 

 

F-64

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through June 30, 2025

 

  Series 489  Series 497  Series 498  Series 506  Series 508  Series 510  Series 512  Series 513  Series 520  Series 521  Series 522 
Cash Flows from Operating Activities:                                            
Net income/(loss) $-  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
Adjustments to reconcile net loss to net cash used in operating activities:                                            
Share-based compensation - management services fees  -   -   -   -   -   -   -   -   -   -   - 
Gain on sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Changes in operating assets and liabilities:                                            
Other amounts due to affiliates  -   (100)  -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Operating Activities  -   (100)  -   -   -   -   -   -   -   -   - 
                                             
Cash Flows from Investing Activities:                                            
Purchase of artwork  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from sale of artwork  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Investing Activities  -   -   -   -   -   -   -   -   -   -   - 
                                             
Cash Flows from Financing Activities:                                            
Subscriptions / Contributions received  213,180   100   -   -   -   -   -   -   -   -   - 
Redemptions of shares  -   -   -   -   -   -   -   -   -   -   - 
Proceeds from non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Repayment of non-interest bearing advance from affiliate  -   -   -   -   -   -   -   -   -   -   - 
Net Cash Provided/(Used) in Financing Activities  213,180   100   -   -   -   -   -   -   -   -   - 
                                             
Net Change in Cash and Cash Equivalents  213,180   -   -   -   -   -   -   -   -   -   - 
Cash and Cash Equivalents, beginning of period  -   -   -   -   -   -   -   -   -   -   - 
Cash and Cash Equivalents, end of period $213,180  $-  $-  $-  $-  $-  $-  $-  $-  $-  $- 
                                             
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  -   -   -   -   -   -   -   -   -   -   - 

 

F-65

 

 

Consolidated Statement of Cash Flows

For the period from January 1, 2025 through June 30, 2025

 

  Series 548  Consolidated 
Cash Flows from Operating Activities:        
Net income/(loss) $-  $(289,988)
Adjustments to reconcile net loss to net cash used in operating activities:        
Share-based compensation - management services fees  -   289,988 
Gain on sale of artwork  -   - 
Changes in operating assets and liabilities:        
Other amounts due to affiliates  -   692,740 
Net Cash Provided/(Used) in Operating Activities  -   692,740 
         
Cash Flows from Investing Activities:        
Purchase of artwork  -   (12,061,860)
Proceeds from sale of artwork  -   - 
Net Cash Provided/(Used) in Investing Activities  -   (12,061,860)
         
Cash Flows from Financing Activities:        
Subscriptions / Contributions received  -   11,249,430 
Redemptions of shares  -   - 
Proceeds from non-interest bearing advance from affiliate  -   1,053,140 
Repayment of non-interest bearing advance from affiliate  -   - 
Net Cash Provided/(Used) in Financing Activities  -   12,302,570 
         
Net Change in Cash and Cash Equivalents  -   933,450 
Cash and Cash Equivalents, beginning of period  -   95,590 
Cash and Cash Equivalents, end of period $-  $1,029,040 
         
Non cash investing and financing activities:        
Issuance of Class A ordinary shares from subscriptions previously received $-  $10,025,992 
Net payable to affiliate incurred for purchase of artwork  -   (460,860)

 

F-66

 

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

June 30, 2026 and 2025

 

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

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

 

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

 

All the proceeds from a series offering will be used to pay, directly or indirectly, for the acquisition of a single Artwork, and to pay an expense allocation to Masterworks Gallery, LLC (“Gallery”), a subsidiary of Masterworks, LLC (“Masterworks”), equal to 11% of the purchase price of the Artwork (or approximately 10% of the size of each 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 share – The Company applies the two-class method. The Class B shares of a series are a participating security: they carry no right to the capital contributed to that series and entitle the holder to a share of the appreciation in the Artwork of that series, which is settled by a distribution on the sale of the Artwork. Net income (loss) of a series is allocated between the Class A ordinary shares and the Class B shares according to their respective participation rights, and basic earnings (loss) per share of each class is that allocation divided by the weighted-average number of shares of that class outstanding during the period. No income is allocated to the Class B shares of a series that has not sold the Artwork of the series, because the Class B entitlement arises only on a sale.

 

Diluted earnings (loss) per Class A ordinary share additionally reflects the Class A ordinary shares issuable on exchange of the SPC Preferred shares held by Masterworks in the segregated portfolio of the applicable series. Where a series sells the Artwork of the series, those SPC Preferred shares are exchanged for Class A ordinary shares on or about the date of sale; from the date of exchange the resulting shares are outstanding and are included in the basic weighted-average share count rather than treated as potentially dilutive.

 

The Class B shares carry a conversion feature. No Class B shares have converted in any period presented and the Class B economic entitlement is satisfied by distribution rather than conversion, so the conversion feature is not treated as a separate dilutive instrument.

 

Where a series reports a net loss for the period, diluted earnings (loss) per share equals basic earnings (loss) per share, because including potentially dilutive shares would be anti-dilutive. At June 30, 2026, the Class A ordinary shares issuable on exchange of SPC Preferred shares and excluded on that basis were 63,355.

 

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, 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. 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.

 

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 each series of the Company a de minimis annual royalty for the rights to commercialize the Artwork of each series for the duration of the operations of the Company.

 

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. RISKS AND UNCERTAINTIES

 

The nature of the Company’s operations are limited in scope. The Company holds no material assets other than the Artwork beneficially owned by each series, has no employees (other than officers who are fully compensated by Masterworks), 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 and each series 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.

 

4. SUBSEQUENT EVENTS

 

Management has evaluated events and transactions that have occurred since June 30, 2026 and reflected their effects, if any, in these statements through September 23, 2026, the date the financial statements were available to be issued, and a summary of material events is set forth below.

 

No offerings of the Company were qualified after the date of the financial statements through September 23, 2026.

 

The Artwork of one series was sold and that series is in liquidation. Distributions of the net proceeds to holders of Class A ordinary shares of that series, and the amount remaining to be distributed, were as follows as of September 23, 2026:

 

Series  Date of Sale  Distribution Commenced  Total Distribution to Class A   Distributed to Date   Remaining to be Distributed 
Series 377  April 2, 2026  April 29, 2026  $416,456   $416,427   $29 

 

The amount remaining to be distributed relates to holders for whom payment instructions are outstanding, and is expected to be distributed as those instructions are received.

 

On September 1, 2026, Nigel S. Glenday resigned as Chief Executive Officer and Chief Financial Officer of the Company. Scott W. Lynn was appointed Chief Executive Officer and Chief Financial Officer effective the same date, and serves as the Company’s principal executive officer, principal financial officer and principal accounting officer.

 

F-72

 

 

Item 4. Exhibits

 

INDEX OF EXHIBITS

 

Exhibit No.   Description of Exhibit
     
2.1   Certificate of Formation of Masterworks Vault 1, LLC (incorporated by reference to the copy thereof submitted as Exhibit 2.1 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
2.2   Certificate of Amendment to the Certificate of Formation of Masterworks Series 001, LLC (incorporated by reference to the copy thereof submitted as Exhibit 2.2 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
2.3   Form of Second Amended and Restated Operating Agreement of Masterworks Vault 1, LLC (incorporated by reference to the copy thereof submitted as Exhibit 2.3 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
4.1   Form of Subscription Agreement for Regulation A Offering (incorporated by reference to the copy thereof submitted as Exhibit 4.1 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.1   Amended and Restated Memorandum and Articles of Association of Masterworks Cayman, SPC (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
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 Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.3   Form of Amended and Restated Management Services Agreement (incorporated by reference to the copy thereof submitted as Exhibit 6.3 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.4   Form of Amended and Restated Financing, License and Sourcing Agreement (incorporated by reference to the copy thereof submitted as Exhibit 6.4 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.5   Art Purchase Agreement for Series 300 (incorporated by reference to the copy thereof submitted as Exhibit 6.5 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.6   Art Purchase Agreement for Series 309 (incorporated by reference to the copy thereof submitted as Exhibit 6.6 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.7   Art Purchase Agreement for Series 315 (incorporated by reference to the copy thereof submitted as Exhibit 6.7 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.8   Art Purchase Agreement for Series 318 (incorporated by reference to the copy thereof submitted as Exhibit 6.8 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.9   Art Purchase Agreement for Series 319 (incorporated by reference to the copy thereof submitted as Exhibit 6.9 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.10   Art Purchase Agreement for Series 316 (incorporated by reference to the copy thereof submitted as Exhibit 6.10 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.11   Art Purchase Agreement for Series 323 (incorporated by reference to the copy thereof submitted as Exhibit 6.11 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.12   Art Purchase Agreement for Series 329 (incorporated by reference to the copy thereof submitted as Exhibit 6.12 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.13   Art Purchase Agreement for Series 339 (incorporated by reference to the copy thereof submitted as Exhibit 6.13 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.14   Art Purchase Agreement for Series 340 (incorporated by reference to the copy thereof submitted as Exhibit 6.14 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.15   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 320.* (incorporated by reference to the copy thereof submitted as Exhibit 6.15 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.16   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 336.* (incorporated by reference to the copy thereof submitted as Exhibit 6.16 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.17   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 338.* (incorporated by reference to the copy thereof submitted as Exhibit 6.17 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.18   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 343.* (incorporated by reference to the copy thereof submitted as Exhibit 6.18 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.19   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 344.* (incorporated by reference to the copy thereof submitted as Exhibit 6.19 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.20   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 346.* (incorporated by reference to the copy thereof submitted as Exhibit 6.20 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.21   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 348.* (incorporated by reference to the copy thereof submitted as Exhibit 6.21 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.22   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 370.* (incorporated by reference to the copy thereof submitted as Exhibit 6.22 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.23   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 372.* (incorporated by reference to the copy thereof submitted as Exhibit 6.23 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.24   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 374.* (incorporated by reference to the copy thereof submitted as Exhibit 6.24 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.25   Art Purchase Agreement for Series 322 (incorporated by reference to the copy thereof submitted as Exhibit 6.25 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.26   Art Purchase Agreement for Series 345 (incorporated by reference to the copy thereof submitted as Exhibit 6.26 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.27   Art Purchase Agreement for Series 377 (incorporated by reference to the copy thereof submitted as Exhibit 6.27 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.28   Art Purchase Agreement for Series 411 (incorporated by reference to the copy thereof submitted as Exhibit 6.28 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.29   Art Purchase Agreement for Series 415 (incorporated by reference to the copy thereof submitted as Exhibit 6.29 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.30   Art Purchase Agreement for Series 386 (incorporated by reference to the copy thereof submitted as Exhibit 6.30 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.31   Art Purchase Agreement for Series 420 (incorporated by reference to the copy thereof submitted as Exhibit 6.31 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.32   Form of Art Purchase Agreement of Terms and Conditions of Sale for Series 423.* (incorporated by reference to the copy thereof submitted as Exhibit 6.32 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.33   Art Purchase Agreement for Series 417 (incorporated by reference to the copy thereof submitted as Exhibit 6.33 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.34   Art Purchase Agreement for Series 421 (incorporated by reference to the copy thereof submitted as Exhibit 6.34 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.35   Art Purchase Agreement for Series 429 (incorporated by reference to the copy thereof submitted as Exhibit 6.35 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.36   Art Purchase Agreement for Series 360 (incorporated by reference to the copy thereof submitted as Exhibit 6.36 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.37   Art Purchase Agreement for Series 442 (incorporated by reference to the copy thereof submitted as Exhibit 6.37 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.38   Art Purchase Agreement for Series 362 (incorporated by reference to the copy thereof submitted as Exhibit 6.38 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.39   Art Purchase Agreement for Series 365 (incorporated by reference to the copy thereof submitted as Exhibit 6.39 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.40   Art Purchase Agreement for Series 446 (incorporated by reference to the copy thereof submitted as Exhibit 6.40 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.41   Art Purchase Agreement for Series 451 (incorporated by reference to the copy thereof submitted as Exhibit 6.41 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.42   Art Purchase Agreement for Series 463 (incorporated by reference to the copy thereof submitted as Exhibit 6.42 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.43   Art Purchase Agreement for Series 467 (incorporated by reference to the copy thereof submitted as Exhibit 6.43 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.44   Art Purchase Agreement for Series 469 (incorporated by reference to the copy thereof submitted as Exhibit 6.44 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.45   Art Purchase Agreement for Series 470 (incorporated by reference to the copy thereof submitted as Exhibit 6.45 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.46   Art Purchase Agreement for Series 453 (incorporated by reference to the copy thereof submitted as Exhibit 6.46 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.47   Art Purchase Agreement for Series 486 (incorporated by reference to the copy thereof submitted as Exhibit 6.47 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.48   Art Purchase Agreement for Series 488 (incorporated by reference to the copy thereof submitted as Exhibit 6.48 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.49   Art Purchase Agreement for Series 489 (incorporated by reference to the copy thereof submitted as Exhibit 6.49 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.50   Art Purchase Agreement for Series 497 (incorporated by reference to the copy thereof submitted as Exhibit 6.50 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.51   Art Purchase Agreement for Series 498 (incorporated by reference to the copy thereof submitted as Exhibit 6.51 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.52   Art Purchase Agreement for Series 506 (incorporated by reference to the copy thereof submitted as Exhibit 6.52 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.53   Art Purchase Agreement for Series 508 (incorporated by reference to the copy thereof submitted as Exhibit 6.53 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.54   Art Purchase Agreement for Series 510 (incorporated by reference to the copy thereof submitted as Exhibit 6.54 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.55   Art Purchase Agreement for Series 512 (incorporated by reference to the copy thereof submitted as Exhibit 6.55 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.56   Art Purchase Agreement for Series 513 (incorporated by reference to the copy thereof submitted as Exhibit 6.56 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.57   Art Purchase Agreement for Series 520 (incorporated by reference to the copy thereof submitted as Exhibit 6.57 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.58   Art Purchase Agreement for Series 521 (incorporated by reference to the copy thereof submitted as Exhibit 6.58 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.59   Art Purchase Agreement for Series 522 (incorporated by reference to the copy thereof submitted as Exhibit 6.59 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.60   Art Purchase Agreement for Series 401 (incorporated by reference to the copy thereof submitted as Exhibit 6.60 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*
6.61   Art Purchase Agreement for Series 548 (incorporated by reference to the copy thereof submitted as Exhibit 6.61 to the Company’s Post-Qualification Amendment No. 31 to Form 1-A filed on June 17, 2026).*

 

7

 

 

6.22   Art Purchase Agreement for Series 370 (incorporated by reference to the copy thereof submitted as Exhibit 6.22 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.23   Art Purchase Agreement for Series 372 (incorporated by reference to the copy thereof submitted as Exhibit 6.23 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.24   Art Purchase Agreement for Series 374 (incorporated by reference to the copy thereof submitted as Exhibit 6.24 to the Company’s Form 1-A POS filed on August 1, 2023).*
6.25   Art Purchase Agreement for Series 322 (incorporated by reference to the copy thereof submitted as Exhibit 6.25 to the Company’s Form 1-A POS filed on August 15, 2023).*
6.26   Art Purchase Agreement for Series 345 (incorporated by reference to the copy thereof submitted as Exhibit 6.26 to the Company’s Form 1-A POS filed on August 15, 2023).*
6.27   Art Purchase Agreement for Series 377 (incorporated by reference to the copy thereof submitted as Exhibit 6.27 to the Company’s Form 1-A POS filed on August 15, 2023).*
6.28   Art Purchase Agreement for Series 411 (incorporated by reference to the copy thereof submitted as Exhibit 6.28 to the Company’s Form 1-A POS filed on October 30, 2023).*
6.29   Art Purchase Agreement for Series 415 (incorporated by reference to the copy thereof submitted as Exhibit 6.29 to the Company’s Form 1-A POS filed on October 30, 2023).*
6.30   Art Purchase Agreement for Series 386 (incorporated by reference to the copy thereof submitted as Exhibit 6.30 to the Company’s Form 1-A POS filed on November 20, 2023).*
6.31   Art Purchase Agreement for Series 420 (incorporated by reference to the copy thereof submitted as Exhibit 6.31 to the Company’s Form 1-A POS filed on November 20, 2023).*
6.32   Art Purchase Agreement for Series 423 (incorporated by reference to the copy thereof submitted as Exhibit 6.32 to the Company’s Form 1-A POS filed on November 20, 2023).*
6.33   Art Purchase Agreement for Series 417 (incorporated by reference to the copy thereof submitted as Exhibit 6.33 to the Company’s Form 1-A POS filed on January 23, 2024).*
6.34   Art Purchase Agreement for Series 421 (incorporated by reference to the copy thereof submitted as Exhibit 6.34 to the Company’s Form 1-A POS filed on March 21, 2024).*
6.35   Art Purchase Agreement for Series 429 (incorporated by reference to the copy thereof submitted as Exhibit 6.35 to the Company’s Form 1-A POS filed on March 21, 2024).*
6.36   Art Purchase Agreement for Series 360 (incorporated by reference to the copy thereof submitted as Exhibit 6.36 to the Company’s Form 1-A POS filed on May 1, 2024).*
6.37   Art Purchase Agreement for Series 442 (incorporated by reference to the copy thereof submitted as Exhibit 6.37 to the Company’s Form 1-A POS filed on May 1, 2024).*
6.38   Art Purchase Agreement for Series 362 (incorporated by reference to the copy thereof submitted as Exhibit 6.38 to the Company’s Form 1-A POS filed on May 30, 2024).*
6.39   Art Purchase Agreement for Series 365 (incorporated by reference to the copy thereof submitted as Exhibit 6.39 to the Company’s Form 1-A POS filed on May 30, 2024).*
6.40   Art Purchase Agreement for Series 446 (incorporated by reference to the copy thereof submitted as Exhibit 6.40 to the Company’s Form 1-A POS filed on July 31, 2024).*
6.41   Art Purchase Agreement for Series 451 (incorporated by reference to the copy thereof submitted as Exhibit 6.41 to the Company’s Form 1-A POS filed on September 18, 2024).*
6.42   Art Purchase Agreement for Series 463 (incorporated by reference to the copy thereof submitted as Exhibit 6.42 to the Company’s Form 1-A POS filed on December 17, 2024).*
6.43   Art Purchase Agreement for Series 467 (incorporated by reference to the copy thereof submitted as Exhibit 6.43 to the Company’s Form 1-A POS filed on January 24, 2025).*
6.44   Art Purchase Agreement for Series 469 (incorporated by reference to the copy thereof submitted as Exhibit 6.44 to the Company’s Form 1-A POS filed on February 11, 2025).*
6.45   Art Purchase Agreement for Series 470 (incorporated by reference to the copy thereof submitted as Exhibit 6.45 to the Company’s Form 1-A POS filed on February 11, 2025).*
6.46   Art Purchase Agreement for Series 453 (incorporated by reference to the copy thereof submitted as Exhibit 6.46 to the Company’s Form 1-A POS filed on February 26, 2025).*
6.47   Art Purchase Agreement for Series 486 (incorporated by reference to the copy thereof submitted as Exhibit 6.47 to the Company’s Form 1-A POS filed on April 11, 2025).*
6.48   Art Purchase Agreement for Series 488 (incorporated by reference to the copy thereof submitted as Exhibit 6.48 to the Company’s Form 1-A POS filed on April 11, 2025).*
6.49   Art Purchase Agreement for Series 489 (incorporated by reference to the copy thereof submitted as Exhibit 6.49 to the Company’s Form 1-A POS filed on April 11, 2025).*
6.50   Art Purchase Agreement for Series 497 (incorporated by reference to the copy thereof submitted as Exhibit 6.50 to the Company’s Form 1-A POS filed on June 23, 2025).*
6.51   Standard Terms and Conditions of Sale for Series 322 (incorporated by reference to the copy thereof submitted as Exhibit 6.1 to the Company’s Form 1-U filed on December 26, 2023).*

 

* Filed Previously

 

8

 

 

SIGNATURES

 

Pursuant to the requirements of Regulation A, the issuer has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

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

 

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

 

Signature   Title   Date
         
/s/ Scott W. Lynn   Chief Executive Officer   September 23, 2026
Scott W. Lynn   (Principal Executive Officer)    
         
/s/ Scott W. Lynn   Chief Financial Officer (Principal Financial Officer   September 23, 2026
Scott W. Lynn   and Principal Accounting Officer) and Member of Board of Managers    
         
/s/ Joshua B. Goldstein   Member of the Board of Managers   September 23, 2026
Joshua B. Goldstein        

 

9