Exhibit 99.1
| Series 356 | |||||
| Gross Artwork Sale Proceeds | $ | 2,400,000.00 | |||
| (+) | Cash on Balance Sheet | $ | 120.00 | ||
| (-) | Sale Expenses Charged to Issuer | $ | 0.00 | ||
| = | Net Liquidation Proceeds | $ | 2,400,120.00 | ||
| (-) | Class B Shares | $ | (100.00 | ) | |
| (-) | Class B Profit Share | $ | (115,816.00 | ) | |
| = | Distributable Proceeds to Class A Shares | $ | 2,284,204.00 | ||
| (/) | Total Class A Shares Outstanding | 91,047 | * | ||
| = | Distributable Proceeds per Class A Share | 25.09 | |||
| (/) | Initial Offering Price per Class A Share | 20.00 | |||
| = | Multiple on Invested Capital (MOIC) | 1.254 | |||
| Offering period | |||||
| Cash Receipt Date | 6/26/2026 | ||||
| (-) | Final Offering Close Date | 2/6/2025 | |||
| = | Days from final close to cash receipt | 505 | |||
| (/) | Days of year | 365 | |||
| = | IRR Period (in years) | 1.38 | |||
| IRR Calculation | |||||
| MOIC | 1.25441 | ||||
| IRR Period (in years) | 1.38 | ||||
| IRR | 17.8 | % |
*Reflects 1295 Class A shares issued in respect of administrative service fees to Masterworks Administrative Services, LLC.