June 30, 2026 (UNAUDITED)                     
 
Investment Funds - (97.03%)
 
 
Geographic
Region
 
 
Financing
Stage
 
 
Acquisition
Date
 
 
 
Cost
 
 
 
 
 
Fair Value
 
 
 
 
Percentage of
Net Assets
 
 
Co-Investments - (14.20%)                     
Access Holdings (FPG II) L.P.(a)(b)(c)  North America  Buyout  5/24/2024  $1,842,964   $    %
Carlyle Beacon Partners, L.P.(a)  Asia/Pacific  Growth  9/28/2018   10,370,967    13,697,524    1.96%
Carlyle Eagle Coinvestment, L.P.(a)(b)(d)  North America  Buyout  2/15/2018   2,175,056    14,884,127    2.13%
Carlyle Encore Coinvestment II, L.P.(a)(b)  North America  Buyout  10/22/2024   15,065,076    17,940,658    2.57%
Carlyle Fourmi Coinvestment, L.P.(a)  Asia/Pacific  Growth  6/29/2018   15,651,547    11,150,228    1.59%
Carlyle Jumper Coinvestment, L.P.(a)(b)  North America  Buyout  12/12/2023   15,395,326    23,792,937    3.40%
Carlyle Mars Partners, L.P.(a)(b)  Asia/Pacific  Buyout  11/11/2016   143,119    274,657    0.04%
Carlyle RDSL Coinvestment, L.P.(a)(b)(e)  South America  Growth  9/30/2015   505,124        0.00%(f) 
Carlyle Sapphire Partners, L.P.(a)(b)  Asia/Pacific  Growth  9/30/2015   9,565,027    9,110,907    1.30%
Matador Coinvestment, SCSp(a)(b)(e)  Europe  Special Situations  9/30/2019   5,365,459    7,221,418    1.03%
Nash Coinvestment, L.P.(a)(b)(e)  Africa  Buyout  10/10/2017   83,677        %
Neptune Coinvestment, L.P.(a)(b)(e)  Europe  Buyout  6/23/2017   228,652    1,268,493    0.18%
Reciprocal Capital Holdings LLC(a)(b)(g)  Asia/Pacific  Growth  1/30/2018   14,342,022        %
Total Co-Investments            90,734,016    99,340,949      
Primary Investments - (39.40%)                        
Carlyle Asia Partners Growth I, L.P.(a)(e)  Asia/Pacific  Growth  5/23/2016   7,888,359    1,881,928    0.27%
Carlyle Asia Partners IV, L.P.(a)(e)  Asia/Pacific  Buyout  5/25/2014   19,601,647    3,158,324    0.45%
Carlyle Asia Partners V, L.P.(a)(e)  Asia/Pacific  Buyout  10/30/2017   67,949,539    70,369,198    10.06%
Carlyle Asia Partners VI, L.P.(a)(b)(e)  Asia/Pacific  Buyout  3/6/2023       (2,906,713)   -0.42%
Carlyle Europe Technology Partners III, L.P.(a)(b)(e)  Europe  Growth  3/28/2015   3,599,340    2,865,474    0.41%
Carlyle Europe Technology Partners IV, L.P.(a)(b)(e)  Europe  Growth  11/30/2018   7,501,910    7,277,995    1.04%
Carlyle Europe Technology Partners V, SCSp(a)(b)(e)  Europe  Growth  3/11/2022   20,585,914    22,267,661    3.18%
Carlyle Global Financial Services Partners II, L.P.(a)(e)  Global  Buyout  6/30/2014   2,718,272    2,709,741    0.39%
Carlyle Global Financial Services Partners III, L.P.(a)(h)  Global  Buyout  6/30/2017   10,462,357    13,694,229    1.96%
Carlyle International Energy Partners II, SCSp(a)(e)  Global  Special Situations  11/30/2018   10,142,994    9,914,802    1.42%
Carlyle International Energy Partners, L.P.(a)(e)  Global  Special Situations  3/12/2014   14,262,406    17,251,140    2.47%
Carlyle Japan International Partners V, L.P.(a)(b)(e)  Asia/Pacific  Buyout  6/30/2025   1,355,196    839,003    0.12%
Carlyle Partners VI, L.P.(a)(b)(e)  North America  Buyout  9/20/2013   5,406,310    2,107,849    0.30%
Carlyle Partners VII, L.P.(a)(i)  North America  Buyout  11/29/2017   18,626,180    20,619,237    2.95%
Carlyle Partners VIII, L.P.(a)(j)  North America  Buyout  9/10/2021   22,057,313    25,641,906    3.66%
Coatue Growth Fund V-B, L.P.(a)(b)  North America  Growth  3/31/2024   1,000,000    1,561,426    0.22%
CVC Credit Partners Global Special Situations Fund II, S.C.Sp(a)(e)  Europe  Special Situations  6/6/2019   4,867,063    7,565,273    1.08%
JLL Partners Fund VII, L.P.(a)(b)(e)  North America  Buyout  3/31/2016   5,105,568    4,012,586    0.57%
Riverside Capital Appreciation Fund VII, L.P.(a)(b)(e)  North America  Buyout  9/16/2019   3,430,504    3,341,551    0.48%
Riverside Micro-Cap Fund VI, L.P.(a)(b)(e)  North America  Buyout  8/26/2021   10,236,970    8,607,842    1.23%
Spring Bridge Partners, L.P.(a)(b)(e)  North America  Buyout  9/17/2019   6,025,268    6,196,601    0.89%
Tiger Global Private Investment Partners XV, L.P.(a)(b)(e)  North America  Growth  3/18/2022   9,833,794    8,305,933    1.19%
Vitruvian Investment Partnership IV(a)(b)(e)  Europe  Growth  8/31/2020   9,881,870    13,911,600    1.99%
Warburg Pincus Financial Sector II, L.P.(a)(b)(e)  North America  Growth  6/9/2022   13,104,101    24,425,726    3.49%
Total Primary Investments            275,642,875    275,620,312      

   

 

 
Investment Funds - (97.03%)
 
 
Geographic
Region
 
 
Financing
Stage
 
 
Acquisition
Date
 
 
 
Cost
 
 
 
 
 
Fair Value
 
 
 
 
Percentage of
Net Assets
 
 
Secondary Investments - (43.43%)                        
Access Holdings (FPG) L.P.(a)(b)(c)  North America  Buyout  7/22/2021   8,376,341        %
AE Industrial Partners Extended Value Fund, L.P.(a)(b)  North America  Buyout  6/2/2021   978,619    359,863    0.05%
ASP Helios III, L.P.(a)(e)  Europe  Buyout  4/29/2022   11,963,558    25,490,940    3.64%
ASP Jordan, L.P.(a)(e)  Europe  Buyout  4/21/2023   14,419,044    30,473,454    4.36%
ASP Oyster, L.P.(a)(b)(e)  Europe  Buyout  4/21/2023   15,521,131    22,517,780    3.22%
Blue Point Capital Partners II, L.P.(a)(b)(e)  North America  Growth  10/23/2020       162,985    0.02%
Brazil Buyout Coinvestment, L.P.(a)(b)  South America  Buyout  4/2/2014   82,978    2,334    0.00%(f) 
Brentwood Associates Opportunities Fund, L.P.(a)(b)(e)  North America  Growth  4/1/2021   2,545,851    2,462,141    0.35%
Carlyle Asia Partners III Coinvestment, L.P.(a)(b)  Asia/Pacific  Buyout  5/31/2019   26        %
Carlyle Asia Partners IV Access Fund, LLC(a)(e)  Asia/Pacific  Buyout  12/31/2018   500    319,468    0.05%
Carlyle Asia Partners IV, L.P.(a)(e)  Asia/Pacific  Buyout  5/24/2017       9,908,408    1.42%
Carlyle Cardinal Ireland Fund, L.P.(a)(b)(e)  Europe  Growth  10/31/2017   124,318    21,161    0.00%(f) 
Carlyle Energy Mezzanine Opportunities Fund, L.P.(a)(b)(e)  North America  Growth  9/30/2016   528        %
Carlyle Europe Partners II Coinvestment, L.P.(a)(b)  Europe  Buyout  4/2/2014   790        0.00%(f) 
Carlyle Europe Partners Ii Inv Hldgs Lp - Ensus Ii(a)(b)  Europe  Growth  9/23/2025   6,245        %
Carlyle Europe Partners II, L.P.(a)(b)(e)  Europe  Buyout  7/1/2013           0.00%(f) 
Carlyle Europe Partners III Investment Holdings, L.P.(a)(b)  Europe  Buyout  4/2/2014   2,342,910    45,730    0.01%
Carlyle Europe Technology Partners II, L.P.(a)(b)(e)  Europe  Growth  12/31/2018   292        %
Carlyle Europe Technology Partners III, L.P.(a)(b)(e)  Europe  Growth  1/24/2022   2,998,730    3,184,287    0.46%
Carlyle Europe Technology Partners IV, L.P.(a)(b)(e)  Europe  Growth  1/24/2022   2,787,217    2,180,636    0.31%
Carlyle Fourmi Coinvestment, L.P.(a)  North America  Growth  1/18/2024   18,513,974    15,487,056    2.21%
Carlyle Global Financial Services Partners Coinvestment L.P.(a)(b)  Global  Buyout  4/2/2014       38    0.00%(f) 
Carlyle Global Financial Services Partners II L.P.(a)(e)  Global  Buyout  12/31/2017       4,545,596    0.65%
Carlyle Global Financial Services Partners, L.P.(a)(b)(e)  Global  Buyout  6/30/2014       188,030    0.03%
Carlyle Infrastructure Partners, L.P.(a)(b)(c)  North America  Buyout  8/29/2014   1,006,101        %
Carlyle International Energy Partners, L.P.(a)(e)  Global  Special Situations  12/29/2017   4,023,331    4,025,266    0.58%
Carlyle Mena Partners, L.P.(a)(e)  Middle East/North Africa  Buyout  9/28/2018   14,654    29,648    0.00%(f) 
Carlyle Mezzanine Partners II, L.P.(a)(b)  North America  Credit  12/30/2015   7,568,929    2,923,500    0.42%
Carlyle Partners V Coinvestment, L.P.(a)(b)  North America  Buyout  4/2/2014   431,764    133,959    0.02%
Carlyle Partners V, L.P.(a)(b)(e)  North America  Buyout  6/28/2013       1,400,258    0.20%
Carlyle Partners VI Coinvestment A (Cayman), L.P.(a)(b)  North America  Buyout  8/31/2014   144,588        0.00%(f) 
Carlyle Partners VI, L.P.(a)(e)  North America  Buyout  7/6/2016       908,814    0.13%
Carlyle Realty Partners VI, L.P.(a)(b)(e)  North America  Buyout  4/25/2018   98,083    65,594    0.01%

   

 

 
Investment Funds - (97.03%)
 
 
Geographic
Region
 
 
Financing
Stage
 
 
Acquisition
Date
 
 
 
Cost
 
 
 
 
 
Fair Value
 
 
 
 
Percentage of
Net Assets
 
 
Carlyle South America Buyout Fund, L.P.(a)(b)(e)  South America  Buyout  10/31/2017       20,909    0.00%(f) 
Carlyle Strategic Partners II, L.P.(a)(b)(e)  North America  Special Situations  8/16/2013   2,205,745        %
Carlyle Strategic Partners III Coinvestment, L.P.(a)(b)  North America  Special Situations  4/2/2014   406    (1)   0.00%(f) 
Carlyle U.S. Equity Opp Fund II Coinvestment, L.P.(a)  North America  Growth  3/15/2019   122        %
Carlyle U.S. Equity Opportunity Fund II, L.P.(a)(b)(e)  North America  Growth  3/20/2018   269,204    3,916,987    0.56%
Carlyle Venture Partners III Coinvestment, L.p.(a)  North America  Growth  12/23/2025   6,482        %
Carlyle/Riverstone Global Energy & Power Fund III, L.P.(a)(b)(e)  North America  Buyout  9/30/2014   2,016,890        %
Cerberus Institutional Overseas IV, Ltd.(a)(b)(e)  North America  Special Situations  7/1/2018   339,242    439,284    0.06%
Cerberus Institutional Partners, L.P. - Series 4(a)(b)(e)  North America  Special Situations  10/17/2019   16,169    21,313    0.00%(f) 
Cerberus International SPV, Ltd. Class A(a)(b)  North America  Special Situations  7/1/2018       314,568    0.04%
Cerberus International SPV, Ltd. Class B-8(a)(b)  North America  Special Situations  6/13/2016       171,853    0.02%
Cerberus International, Ltd. Class A(a)(b)  North America  Special Situations  7/1/2018       154,645    0.02%
Coatue Growth Fund V(a)(b)  North America  Growth  7/14/2023   1,590,930    3,133,637    0.45%
Delta-V CI, L.P.(a)(b)(e)  North America  Growth  10/8/2024   3,030,000    4,967,840    0.71%
Delta-V PS, L.P.(a)(b)  Israel  Growth  5/1/2023   5,185,000    12,118,252    1.73%
ECP R&T Feeder Fund, L.P.(a)(b)(e)  North America  Buyout  3/19/2025   8,420,936    9,955,065    1.42%
Euro Wagon II, L.P.(a)(b)  North America  Special Situations  7/1/2016       98,746    0.01%
FB HA Holdings, L.P.(a)(b)(c)  North America  Growth  8/30/2021   450,638    4,465,536    0.64%
Harbinger Streamline Offshore Fund, LLC(a)(b)  North America  Special Situations  7/1/2018   768,168        %
Icon Software Partners, L.P. Class B(a)(b)(e)  North America  Growth  9/1/2020   669,240    5,634,988    0.81%
Jll Partners Fund V, L.P.(a)(b)(e)  North America  Buyout  12/30/2015   1,709,842    1,492,128    0.21%
Laverne Buyer Holdings I, LLC(a)(b)  North America  Growth  4/10/2018       396,642    0.06%
Laverne Buyer Holdings II, LLC(a)(b)  North America  Growth  4/10/2018       187,002    0.03%
Laverne Buyer Holdings III, LLC(a)(b)  North America  Growth  4/10/2018   4,812,405    3,926,061    0.56%
Laverne Buyer Holdings V, LLC(a)(b)  North America  Growth  4/10/2018   1,350,510    834,770    0.12%
LEP Opportunities II, L.P.(a)(b)(e)  North America  Buyout  7/6/2022   14,420,227    14,818,816    2.12%
Mena Co-Investment, L.P.(a)  Middle East/North Africa  Buyout  4/2/2014   22,902    114,167    0.02%
Neoma Private Equity Fund IV, L.P.(a)(b)(e)  Middle East/North Africa  Buyout  12/31/2017   5,842,428    2,467,827    0.35%
New Enterprise Associates 10, L.P.(a)(b)  North America  Growth  4/5/2017       80,953    0.01%
Newport Global Opportunities Fund, L.P.(a)(b)(c)  North America  Buyout  12/29/2014   8,158,631    2,714,727    0.39%
OCM Opportunities Fund VII (Cayman) Ltd.(a)(b)  North America  Special Situations  10/17/2019   97,255        %
OCM Opportunities Fund VII, L.P.(a)(b)  North America  Special Situations  10/17/2019   8,734        %
OCM Opportunities Fund VIIB (Cayman) Ltd.(a)(b)(e)  North America  Special Situations  10/17/2019   531        %
Passero 18, L.P.(a)(b)  North America  Buyout  6/22/2018   565,190    15,818,352    2.26%
Pegasus WSJLL Fund, L.P.(a)(b)(e)  North America  Buyout  12/15/2021   13,293,176    15,178,235    2.17%
Presidio Investors Elv Continuation Fund, L.P.(a)(b)(e)  North America  Buyout  12/16/2022   9,747,968    15,604,933    2.23%
Revelstoke EPIC Fund I, L.P.(a)(b)(e)  North America  Growth  8/26/2019   14,945,313    26,273,628    3.76%
Riverside Micro-Cap Fund III, L.P.(a)(b)(e)  North America  Buyout  5/1/2019       3,262,670    0.47%
Riverstone Global Energy & Power Fund V, L.P.(a)(c)(e)  North America  Buyout  9/30/2014   9,896,920    32,291    0.00%(f) 

   

 

 
Investment Funds - (97.03%)
 
 
Geographic
Region
 
 
Financing
Stage
 
 
Acquisition
Date
 
 
 
Cost
 
 
 
 
 
Fair Value
 
 
 
 
Percentage of
Net Assets
 
 
Riverstone/Carlyle Global Energy & Power Fund IV, L.P.(a)(b)(c)(e)  North America  Buyout  9/30/2014   5,168,524        %
Riverstone/Carlyle Renewable & Alternate Energy Fund II, L.P.(a)(b)(e)  North America  Buyout  11/12/2014   725,760    35,026    0.01%
Strategic Value Global Opportunities Feeder Fund 1-A, L.P.(a)(b)(e)  North America  Special Situations  12/31/2016   1,832,025        %
Strategic Value Global Opportunities Fund 1-A, L.P.(a)(b)(e)  North America  Special Situations  12/31/2016   122,510        %
Strategic Value Special Situations Feeder Fund, L.P.(a)(b)(e)  North America  Special Situations  12/31/2016   1,917,818    2,537,796    0.36%
Strategic Value Special Situations Fund, L.P.(a)(b)(e)  North America  Special Situations  12/31/2016   168,691    227,792    0.03%
Styx International, Ltd. Series 1(a)(b)  North America  Credit  7/1/2018   2,613        %
Styx International, Ltd. Series 4(a)(b)  North America  Credit  7/1/2018   1,233        %
Styx International, Ltd. Series 5(a)(b)  North America  Credit  7/1/2018   570        %
Tiger Global XV(a)(b)(e)  North America  Growth  7/14/2023   2,513,760    4,152,966    0.59%
Vitruvian Investment Partnership I Continuation Fund(a)(b)(e)  Europe  Growth  8/7/2019   3,060,468    8,378,941    1.20%
Warburg Pincus Energy, L.P.(a)(b)(e)  North America  Buyout  9/28/2018   288,280    1,109,010    0.16%
Warburg Pincus XI (Asia), L.P.(a)(b)  Asia/Pacific  Growth  9/29/2017   13,470,654    3,282,536    0.47%
Warrior Buyer Holdings, LLC(a)(b)  North America  Special Situations  10/2/2018   16,017,900    8,669,528    1.24%
Total Secondary Investments            249,082,512    303,847,365      
                         
Total Investment Funds            615,459,403    678,808,626      

 

         
Short-Term Investments - (0.81%)  Cost   Fair Value 
Money Market Funds - (0.81%)          
Fidelity Treasury Only Money Market Fund, 3.28%(k)   60,341    60,341 
Goldman Sachs Financial Square Treasury Instruments Fund, Class Institutional, 3.51%(k)   60,350    60,350 
JP Morgan 100% U.S. Treasury Securities Money Market Fund, Class I, 3.49%(k)   60,698    60,698 
Morgan Stanley Institutional Liquidity Fund, Class I, 3.50%(k)   5,511,243    5,511,243 
Total Money Market Funds  $5,692,632   $5,692,632 
           
Total Short-Term Investments   5,692,632    5,692,632 
           
Total Investments - 97.84%  $621,152,035   $684,501,258 
Other Assets in Excess of Liabilities -  2.16%        15,078,439 
Net Assets - 100.00%       $699,579,697 

 

(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 $678,808,626, which represents 97.03% of net assets as of June 30, 2026.
(b) Non-income producing security.
(c) Security is held by, in its entirety or partially, by CPG TCG Acquisition Fund, LLC.

   

 

(d) Security is held by MCC Eagle Holdco, LLC.
(e) The Fund held unfunded commitments in the investment as of June 30, 2026. Total unfunded commitments amount to $212,023,122 as of June 30, 2026.
(f) Rounds to less than 0.005%.
(g) The value of this security was determined using significant unobservable inputs and is reported as a Level 3 security in the disclosure table located in Note 3 in "Notes to Consolidated Financial Statements".
(h) Security is held by MCC Splitter No. 3, LLC.
(i) Security is held by MCC Splitter No. 1, LLC.
(j) Security is held by MCC Splitter No. 2, LLC.
(k) The rate shown is the annualized 7-day yield as of June 30, 2026.

 

Investments as of June 30, 2026
     
Private Equity Type  Percent of Total Net Assets 
Investment Funds     
Co-Investments   14.20%
Primary Investments   39.40%
Secondary Investments   43.44%
Total Investment Funds   97.03%
Short-Term Investments     
Money Market Funds   0.81%
Total Investments   97.84%
Other assets in excess of liabilities   2.16%
Total Net Assets   100.00%

   

 

CPG CARLYLE COMMITMENTS MASTER FUND LLC

Notes to Quarterly Statements of Investments

June 30, 2026 (Unaudited)

 

SIGNIFICANT ACCOUNTING POLICIES

 

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

 

Fair value is defined as the value that the Master Fund would receive to sell an asset or pay to transfer a liability in an orderly transaction between market participants at the measurement date. Under U.S. GAAP, a three-level hierarchy for fair value measurements has been established 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 Master Fund. Unobservable inputs reflect the Master 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 the Master Fund’s own assumptions in determining the fair value of investments). For investments measured at NAV as of the measurement date, included in this category are investments for which the Master Fund does not have the ability to redeem at NAV as of the measurement date due to holding periods greater than one year from the measurement date.

 

Investments in Portfolio Funds are recorded at fair value, using the Portfolio Funds’ net asset value as a practical expedient.

The private equity Investment Funds are generally restricted securities that are subject to substantial holding periods and are not traded in public markets, so that the Master Fund may not be able to resell some of its investments for extended periods, which may be several years. The types of private equity Investment Funds that the Master Fund may make include primary, secondary and co-investments. Co-investments (the “Co-investments”) represent opportunities to invest in specific portfolio companies that are typically made alongside an Investment Fund. Primary investments (the “Primary Investments”) are investments in newly established private equity funds. Secondary investments (the “Secondary Investments”) are investments in existing private equity funds that are acquired in privately negotiated transactions.

 

The NAV of the Master Fund is determined by, or at the direction of, Macquarie Wealth Advisers, LLC (the “Adviser”) as of the close of business at the end of any fiscal period in accordance with the valuation principles set forth below or as may be determined from, time to time, pursuant to policies established by the Master Fund’s Board of Directors (the “Board”). The Master Fund’s investments in Investment Funds are subject to the terms and conditions of the respective Investment Funds’ operating agreements and offering memorandums, as appropriate. The Master Fund’s Valuation Committee (the “Committee”) oversees the valuation process of the Master Fund’s investments. The Committee meets on a monthly basis and reports to the Board on a quarterly basis. The Master Fund’s investments in Investment Funds are carried at fair value which generally represents the Master 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 Master Fund’s valuation procedures require the Adviser to consider all relevant information available at the time the Master 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 and subscription and redemption activity. The Adviser and/or the Board will consider such information and consider whether it is appropriate, in light of all relevant circumstances, to value such a position at its NAV 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 (see the Master Fund’s Schedule of Investments).

   

 

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 Funds’ 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 Master Fund may also make Direct Investments, which are interests in securities issued by operating companies and are typically made as investments alongside a private equity fund. With respect to valuation of Direct Investments, they are fair valued typically by reference to the valuation utilized by the corresponding private equity fund or with a third party valuation agent.

 

The following table sets forth information about the levels within the fair value hierarchy at which the Master Fund’s investments are measured as of June 30, 2026:

 

   Level 1   Level 2*   Level 3*   Investments
Measured at Net
Asset Value(1)
   Total 
Investments                         
Investments in Private Investment Funds  $-   $-   $-   $678,808,626   $678,808,626 
Short-Term Investments   5,692,632    -    -    -    5,692,632 
Total Investments  $5,692,632   $-   $-   $678,808,626   $684,501,258 

 

*The Fund did not hold level 2 or level 3 securities at period 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.

 

The Master Fund held Investment Funds with a fair value of $678,808,626, that, in accordance with ASU 2015-07, are excluded from the fair value hierarchy as of June 30, 2026.