ADD EXHB 2 ex99-1.htm

 

Exhibit 99.1

 

Masterworks 032, LLC

 

    Gross Artwork Sale Proceeds  $ 2,700,000.00 
(+)   Cash on Balance Sheet  $ 110.00 
(-)   Sale Expenses Charged to Issuer  $ (4,400.00)
=  Net Liquidation Proceeds  $ 2,695,710.00 
(-)   Class B Shares  $ (100.00)
(-)   Class B Profit Share  $ (156,022.00)
=  Distributable Proceeds to Class A Shares  $ 2,539,588.00 
(/)   Total Class A Shares Outstanding    95,775 
=  Distributable Proceeds per Class A Share  $ 26.52 
(/)   Initial Offering Price per Class A Share  $ 20.00 
=  Multiple on Invested Capital (MOIC)    1.33 
           
    Offering period      
    Cash Receipt Date    2/22/2022 
(-)   Final Offering Close Date    3/26/2021 
=  Days from final close to cash receipt    333 
(/)   Days of year    365 
=  IRR Period (in years)    0.91 
           
    IRR Calculation      
    MOIC    1.33 
    IRR Period (in years)    0.91 
    IRR    36.2%