ADD EXHB 2 ex99-1.htm


 

Exhibit 99.1

 

Masterworks 070, LLC

 

   Gross Artwork Sale Proceeds  $2,700,000 
(+)  Cash on Balance Sheet  $110 
(-)  Sale Expenses Charged to Issuer  $0 
=  Net Liquidation Proceeds  $2,700,110 
(-)  Class B Shares  $(100.00)
(-)  Class B Profit Share  $(44,626.00)
=  Distributable Proceeds to Class A Shares  $2,655,384.00 
(/)  Total Class A Shares Outstanding   123,844*
=  Distributable Proceeds per Class A Share  $21.44 
(/)  Initial Offering Price per Class A Share  $20.00 
=  Multiple on Invested Capital (MOIC)   1.07 
         
   Offering period     
   Cash Receipt Date   12/12/2022 
(-)  Final Offering Close Date   3/31/2022 
=  Days from final close to cash receipt   256 
(/)  Days of year   365 
=  IRR Period (in years)   0.70 
         
   IRR Calculation     
   MOIC   1.07 
   IRR Period (in years)   0.70 
   IRR   10.4%

 

*Reflects 1,744 Class A shares issued in respect of administrative service fees to Masterworks Administrative Services, LLC.