CPG Vintage Access Fund III, LLC

 

December 31, 2025 (UNAUDITED)

 

Investment Funds - (96.72%)  Acquisition Date  Cost   Fair Value 
North America - (96.72%)             
Buyout - (44.38%)             
AlpInvest Co-Investment Fund (Onshore) VIII, L.P.(a)(c)  12/31/2020  $28,491,190   $36,549,938 
Apax X USD, L.P.(a)(c)  3/17/2020   24,976,271    32,301,712 
Blackstone Life Sciences V L.P.(a)(c)(d)  12/31/2019   6,322,509    8,968,362 
NB Select Opportunities Fund III, L.P.(a)(b)(c)(e)  3/27/2020   10,115,044    16,359,971 
Total Buyout      69,905,014    94,179,983 
Credit - (22.33%)             
Ares Special Opportunities Fund, L.P.(a)(b)(c)  5/1/2020   2,649,486    6,056,923 
Cerberus Residential Income Fund B, L.P.(a)(b)(c)  6/30/2020   12,712,293    16,394,197 
Fortress Lending Fund II (A) LP(a)(b)(c)  11/30/2020   6,926,284    4,520,010 
KKR Dislocation Opportunities (Domestic) Fund, L.P.(a)(c)  5/19/2020   4,870,312    4,706,837 
Oaktree Opportunities Fund Xi, L.P.(a)(b)(c)  7/20/2020   9,631,732    15,717,306 
Total Credit      36,790,107    47,395,273 
Growth - (30.01%)             
Blackstone Growth L.P.(a)(c)(f)  12/15/2020   20,304,384    19,386,323 
Foresite Capital Fund V, L.P.(a)(b)(c)  11/25/2020   13,124,000    12,437,461 
Foresite Capital Opportunity Fund V, L.P.(a)(b)(c)  11/25/2020   3,060,000    3,235,564 
KKR Health Care Strategic Growth Fund II SCSp(a)(b)(c)  11/20/2020   12,599,306    15,306,867 
Wellington Hadley Harbor Partners III, L.P.(a)(c)  10/19/2020   16,735,369    13,334,038 
Total Growth      65,823,059    63,700,253 
Total North America      172,518,180    205,275,509 
Total Investment Funds     $172,518,180   $205,275,509 
              
Total Investments - (96.72%)     $172,518,180   $205,275,509 
Other Assets in Excess of Liabilities -  (3.28%)           6,954,466 
Net Assets - (100.00%)          $212,229,975 

  

(a) Investments have no redemption provisions, are issued in private placement transactions and are restricted as to resale. For investments that were acquired through multiple transactions, the acquisition date represents the initial acquisition date of the Fund’s investment in the position. Total fair value of restricted securities amounts to $205,275,509, which represents 96.72% of net assets as of December 31, 2025.
(b) Non-income producing security.
(c) The Fund held unfunded commitments in the investment as of December 31, 2025.
(d) Security is held by CPG VA Acquisition Fund III, LLC.
(e) Security is held by CPG VA Acquisition Fund III No.2, LLC.
(f) Security is held by CPG VA Acquisition Fund III No. 3, LLC.

   

 

CPG Vintage Access Fund III, LLC

 

SUMMARY OF INVESTMENTS (AS A PERCENTAGE OF TOTAL NET ASSETS)

 

Investment Funds    
North America     
Buyout   44.38%
Credit   22.33%
Growth   30.01%
Total North America   96.72%
Total Investments in Investment Funds   96.72%
      
Total Investments at Fair Value   96.72%
Assets in Excess of Other Liabilities   3.28%
Net Assets   100.00%

   

 

CPG VINTAGE ACCESS FUND III, LLC

NOTES TO CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2025 (UNAUDITED)

 

The following is a summary of significant accounting policies followed by CPG Vintage Access Fund III, LLC (the “Fund”) in the preparation of its Consolidated Schedule of Investments. These policies are in conformity with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The Fund meets the definition of an investment company and follows the accounting and reporting guidance as issued through the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 946, Financial Services – Investment Companies.

 

The Fund values its investments in investment funds at fair value in accordance with FASB ASC 820, Fair Value Measurement (“ASC 820”).

 

ASC 820 defines fair value as the value that the Fund would receive to sell an investment or pay to transfer a liability in a timely transaction with an independent buyer in the principal market, or in the absence of a principal market, the most advantageous market for the investment or liability. ASC 820 establishes a three-level hierarchy for fair value measurements based upon the transparency of inputs to the valuation of an asset or liability. Inputs may be observable or unobservable and refer broadly to the assumptions that market participants would use in pricing the asset or liability. Observable inputs reflect the assumptions market participants would use in pricing the asset or liability based on market data obtained from sources independent of the Fund. Unobservable inputs reflect the Fund’s own assumptions about the assumptions that market participants would use in valuing the asset or liability developed based on the best information available in the circumstances. Each investment is assigned a level based upon the observation of the inputs which are significant to the overall valuation.

 

The three-tier hierarchy of inputs is summarized below:

 

Level 1 — unadjusted quoted prices in active markets for identical financial instruments that the reporting entity has the ability to access at the measurement date.

 

Level 2 — inputs other than quoted prices included within Level 1 that are observable for the financial instrument, either directly or indirectly. Level 2 inputs also include quoted prices for similar assets and liabilities in active markets, and quoted prices for identical or similar assets and liabilities in markets that are not active.

 

Level 3 — significant unobservable inputs for the financial instrument (including management’s own assumptions in determining the fair value of investments).

 

Investments in Investment Funds are recorded at fair value, using the Investment Funds’ net asset value (“NAV”) as a practical expedient and are excluded from the fair value hierarchy in accordance with ASC 820. Other investments are assigned a level based upon observability of the inputs which are significant to the overall valuation.

 

The Investment Funds are generally restricted securities that are subject to substantial holding periods and are not traded in public markets, so that the Fund may not be able to resell some of its investments for extended periods, which may be several years.

   

 

The NAV of the Fund is determined by, or at the direction of, the Macquarie Wealth Advisors, LLC (the “Adviser”) as of the close of business on the last business day of each quarter-end, each date that a closing occurs and at such other times as the Board shall determine. The Fund’s investments are subject to the terms and conditions of the respective operating agreements and offering memoranda, as appropriate. The Valuation Committee oversees the valuation process of the Fund’s investments. The Valuation Committee meets on a quarterly basis and reports to the Board on a quarterly basis. ASC 820 provides for the use of NAV (or its equivalent) as a practical expedient to estimate fair value of investments in Investment Funds, provided certain conditions are met. As such, the Fund’s investments in Investment Funds are carried at fair value which generally represents the Fund’s pro-rata interest in the net assets of each Investment Fund as reported by the administrators and/or investment managers of the underlying Investment Funds. All valuations utilize financial information supplied by each Investment Fund and are net of management and incentive fees or allocations payable to the Investment Funds’ managers or pursuant to the Investment Funds’ agreements. The Investment Funds value their underlying investments in accordance with policies established by each Investment Fund, as described in each of their consolidated financial statements or offering memoranda. The Fund’s valuation procedures require the Adviser to consider all relevant information available at the time the Fund values its portfolio. The Adviser has assessed factors including, but not limited to, the individual Investment Funds’ compliance with fair value measurements, price transparency and valuation procedures in place. The Adviser will consider such information and consider whether it is appropriate, in light of all relevant circumstances, to value such a position at its net asset value as reported or whether to adjust such value. The underlying investments of each Investment Fund are accounted for at fair value as described in each Investment Fund’s financial statements.

 

The Adviser employs ongoing due diligence policies and processes with respect to Investment Funds and their investment managers. The Adviser assesses the quality of information provided and determines whether such information continues to be reliable or whether additional inquiry is necessary. Such inquiries may require the Adviser to forego its normal reliance on the value provided and to independently determine the fair value of the Fund’s interest in such Investment Fund.

 

The fair value relating to certain underlying investments of these Investment Funds, for which there is no ready market, has been estimated by the respective Investment Fund’s management and is based upon available information in the absence of readily ascertainable fair values and does not necessarily represent amounts that might ultimately be realized. Due to the inherent uncertainty of valuation, those estimated fair values may differ significantly from the values that would have been used had a ready market for the investments existed. These differences could be material. 

 

The following is a summary of the inputs used at December 31, 2025 in valuing the Fund’s assets and liabilities:

 

   Level 1*   Level 2*   Level 3*   Investments
Measured at Net
Asset Value(1)
   Total 
Investments                         
Investments Funds  $   $   $   $205,275,509   $205,275,509 
Total  $   $   $   $205,275,509   $205,275,509 

 

*The Fund did not hold level 1, level 2, or level 3 securities at year end.

(1)These investments are presented for reconciliation purposes and are not required to be categorized in the fair value hierarchy since they are measured at net asset value, without adjustment, as permitted as a practical expedient.