Fair Value of Investments in Digital Assets | 3. Fair Value of Investments in Digital Assets The Fund Components are held by the Custodian on behalf of the Fund and are carried at fair value. The following table represents the fair value of each Fund Component using the price provided at 4:00 p.m., New York time, by the relevant Digital Asset Exchange Market considered to be its principal market, as determined by the Fund: Fund Component Principal Market September 30, 2021 June 30, 2021 BTC Coinbase Pro $ 43,529.16 $ 34,764.81 ETH Coinbase Pro $ 2,992.38 $ 2,243.98 BCH Coinbase Pro $ 497.46 $ 520.99 LTC Coinbase Pro $ 151.61 $ 141.61 LINK 1 Coinbase Pro $ 23.51 $ 19.28 ADA 2 Coinbase Pro $ 2.10 N/A 1 Effective April 2, 2021, the Manager adjusted the Fund’s portfolio by selling the existing Fund Components in proportion to their respective weightings and using the cash proceeds to purchase Chainlink (LINK) in accordance with the Fund Construction Criteria See Note 4. Portfolio Rebalancing for a description of the portfolio rebalancing. 2 Effective July 1, 2021, the Manager adjusted the Fund’s portfolio by selling the existing Fund Components in proportion to their respective weightings and using the cash proceeds to purchase Cardano (ADA) in accordance with the Fund Construction Criteria See Note 4. Portfolio Rebalancing for a description of the portfolio rebalancing. The following represents the changes in quantity of each Fund Component and their respective fair values: (Amounts in thousands, except BTC amounts) Quantity Fair Value BTC balance at July 1, 2020 2,890.95335771 $ 26,406 BTC contributed 4,668.87490748 61,878 BTC distributed from portfolio rebalancing (49.26609880 ) (4,018 ) BTC distributed for Manager's Fee, related party (170.54073785 ) (5,373 ) Net change in unrealized appreciation on investment in BTC - 168,230 Net realized gain on investment in BTC - 8,052 BTC balance at June 30, 2021 7,340.02142854 255,175 BTC contributed 13.24337963 613 BTC distributed from portfolio rebalancing (225.33929087 ) (7,560 ) BTC distributed for Manager's Fee, related party (44.72276157 ) (1,876 ) Net change in unrealized appreciation on investment in BTC - 55,580 Net realized gain on investment in BTC - 6,394 BTC balance at September 30, 2021 7,083.20275573 $ 308,326 (Amounts in thousands, except ETH amounts) Quantity Fair Value ETH balance at July 1, 2020 16,713.06457809 $ 3,760 ETH contributed 27,048.35623477 11,956 ETH contributed from portfolio rebalancing 2,541.65341845 2,993 ETH distributed for Manager's Fee, related party (1,015.29289476 ) (1,362 ) Net change in unrealized appreciation on investment in ETH - 83,519 Net realized gain on investment in ETH - 759 ETH balance at June 30, 2021 45,287.78133655 101,625 ETH contributed 77.55708625 252 ETH distributed from portfolio rebalancing (3,622.13172739 ) (7,683 ) ETH distributed for Manager's Fee, related party (261.90951025 ) (745 ) Net change in unrealized appreciation on investment in ETH - 24,009 Net realized gain on investment in ETH - 6,670 ETH balance at September 30, 2021 41,481.29718516 $ 124,128 (Amounts in thousands, except XRP amounts) Quantity Fair Value XRP balance at July 1, 2020 6,697,006.68459600 $ 1,177 XRP contributed 10,327,653.14534000 2,668 XRP distributed from portfolio rebalancing (16,838,197.64668600 ) (3,875 ) XRP distributed for Manager's Fee, related party (186,462.18325000 ) (60 ) Net change in unrealized appreciation on investment in XRP - 1,740 Net realized loss on investment in XRP - (1,650 ) XRP balance at June 30, 2021 - - (Amounts in thousands, except BCH amounts) Quantity Fair Value BCH balance at July 1, 2020 2,908.94301800 $ 643 BCH contributed 4,696.88194985 1,185 BCH distributed from portfolio rebalancing (55.03257309 ) (31 ) BCH distributed for Manager's Fee, related party (171.33022114 ) (81 ) Net change in unrealized appreciation on investment in BCH - 2,102 Net realized gain on investment in BCH - 27 BCH balance at June 30, 2021 7,379.46217362 3,845 BCH contributed 13.60904594 8 BCH distributed from portfolio rebalancing (68.33481591 ) (33 ) BCH distributed for Manager's Fee, related party (45.95761266 ) (26 ) Net change in unrealized depreciation on investment in BCH - (191 ) Net realized gain on investment in BCH - 17 BCH balance at September 30, 2021 7,278.77879099 $ 3,620 (Amounts in thousands, except LTC amounts) Quantity Fair Value LTC balance at July 1, 2020 9,446.46857963 $ 388 LTC contributed 15,310.38020958 908 LTC contributed from portfolio rebalancing 2,010.23222215 309 LTC distributed for Manager's Fee, related party (582.28021762 ) (81 ) Net change in unrealized appreciation on investment in LTC - 2,142 Net realized gain on investment in LTC - 41 LTC balance at June 30, 2021 26,184.80079374 3,707 LTC contributed 47.39510812 8 LTC distributed from portfolio rebalancing (722.93691458 ) (97 ) LTC distributed for Manager's Fee, related party (160.05280994 ) (24 ) Net change in unrealized appreciation on investment in LTC - 193 Net realized gain on investment in LTC - 56 LTC balance at September 30, 2021 25,349.20617734 $ 3,843 (Amounts in thousands, except LINK amounts) Quantity Fair Value LINK balance at July 1, 2020 - $ - LINK contributed 253.44138473 9 LINK contributed from portfolio rebalancing 154,021.49829970 4,622 LINK distributed for Manager's Fee, related party (947.32372975 ) (30 ) Net change in unrealized depreciation on investment in LINK - (1,709 ) Net realized gain on investment in LINK - 64 LINK balance at June 30, 2021 153,327.61595468 2,956 LINK contributed 310.46132900 8 LINK contributed from portfolio rebalancing 13,460.14709855 244 LINK distributed for Manager's Fee, related party (1,048.42482355 ) (25 ) Net change in unrealized appreciation on investment in LINK - 711 Net realized gain on investment in LINK - 10 LINK balance at September 30, 2021 166,049.79955868 $ 3,904 (Amounts in thousands, except ADA amounts) Quantity Fair Value ADA balance at July 1, 2021 - $ - ADA contributed 20,953.27038208 46 ADA contributed from portfolio rebalancing 11,256,632.53387140 15,129 ADA distributed for Manager's Fee, related party (70,758.98592400 ) (137 ) Net change in unrealized appreciation on investment in ADA - 7,940 Net realized gain on investment in ADA - 557 ADA balance at September 30, 2021 11,206,826.81832950 $ 23,535 |