ADD EXHB 2 ex99-1.htm

 

Exhibit 99.1

 

Masterworks 016, LLC

 

    Gross Artwork Sale Proceeds  $2,900,002.00 
(+)   Cash on Balance Sheet  $111.00 
(-)   Sale Expenses Charged to Issuer  $(3,000.00)
=  Net Liquidation Proceeds  $2,897,113.00 
(-)   Class B Shares  $(100.00)
(-)   Class B Profit Share  $(221,007.00)
=  Distributable Proceeds to Class A Shares  $2,676,006.00 
(/)   Total Class A Shares Outstanding   89,599 
=  Distributable Proceeds per Class A Share  $29.87 
(/)   Initial Offering Price per Class A Share  $20.00 
=  Multiple on Invested Capital (MOIC)   1.49 
          
    Offering period     
    Cash Receipt Date   12/1/2021 
(-)   Final Offering Close Date   9/15/2020 
=  Days from final close to cash receipt   442 
(/)   Days of year   365 
=  IRR Period (in years)   1.21 
          
    IRR Calculation     
    MOIC   1.49 
    IRR Period (in years)   1.21 
    IRR   39.3%