NPORT-EX 2 pmfti_nportex.htm SOI

 

NB Crossroads Private Markets Fund V (TI) LP (the “TI Fund”) invests substantially all of its assets in NB Crossroads Private Markets Fund V Holdings LP (the “Master Fund”). The percentage of the Master Fund’s partners’ capital owned by the TI Fund at December 31, 2021, was 57.53%. The TI Fund has included the Master Fund’s schedule of investments as of December 31, 2021, below. The Master Fund’s schedule of investments was also filed on Form NPORT-EX with the Securities and Exchange Commission on March 1, 2022.

 

 

 

 

NB Crossroads Private Markets Fund V Holdings LP

Schedule of Investments

December 31, 2021 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type   Acquisition Dates (C)   Geographic Region (E)  Cost   Fair Value  
                        
Large-cap Buyout (26.09%)                       
Advent International GPE IX Limited Partnership   Primary  10/2019-10/2021  North America  $6,104,799   $ 18,597,238  
EQT VIII Co-Investment (H) SCSp   Co-Investment  09/2019  North America   -     8,644  
Green Equity Investors, VIII, L.P.   Primary  12/2020-12/2021  North America   9,271,621     10,055,239  
H&F Unite Partners, L.P.   Co-Investment  05/2019  North America   1,300,841     2,210,000  
Hellman & Friedman Capital Partners IX, L.P.   Primary  04/2020-12/2021  North America   5,898,044     7,601,618  
KKR Ascend Co-Invest L.P.   Co-Investment  05/2019  North America   2,600,000     3,380,000  
KKR Banff Co-Investment L.P.   Co-Investment  10/2018  North America   2,250,000     3,825,000  
KKR European Fund V (USD) SCSp   Primary  01/2020-11/2021  Europe   5,873,564     8,001,442  
KKR Parrot Co-Invest, L.P.   Co-Investment  12/2019  Australia   3,300,000     5,533,239  
KKR Precise Co-Invest L.P.   Co-Investment  05/2019  Europe   3,604,012     8,331,872  
KKR Starlight Co-Invest II L.P.   Co-Investment  12/2018  North America   -     -  
NB Bluebird S.à.r.l. (F)   Co-Investment  11/2019  Europe   3,435,491     20,428,119  
NB Horoscope Aggregator II LP   Co-Investment  06/2021  Europe   1,510,302     1,419,685  
NB HUB Aggregator LP   Co-Investment  11/2018-12/2021  North America   1,520,046     2,086,569  
PAI Strategic Partnerships SCSp   Secondary  12/2019-12/2020  Europe   4,603,878     6,039,642  
TPG Healthcare Partners, L.P.   Primary  12/2019-12/2021  North America   339,353     624,941  
TPG Partners VIII, L.P.   Primary  12/2019-12/2021  North America   1,778,004     2,493,352  
Vertex Aggregator LP   Co-Investment  08/2018-09/2020  North America   1,238,944     1,734,092  
              54,628,899     102,370,692  
Small and Mid-cap Buyout (51.22%)                       
Ada Holdco LP   Co-Investment  10/2019-11/2019  North America   3,086,673     4,446,461  
Advent Global Technology Limited Partnership   Primary  03/2020-12/2021  North America   11,010,000     17,460,546  
AEA Investors Fund VII, L.P.   Primary  10/2019-10/2021  North America   5,407,975     5,815,207  
Aquiline Financial Services Fund IV L.P.   Primary  12/2019-09/2021  North America   8,333,628     10,002,017  
Aquiline Relation Co-Invest L.P.   Co-Investment  07/2019-10/2019  North America   1,701,611     4,083,866  
ARL Holdings, LLC (F)   Co-Investment  04/2019-11/2019  North America   1,572,236     2,515,578  
Arsenal Capital Partners Fund V LP   Primary  07/2019-12/2021  North America   9,121,039     11,800,000  
Arsenal IO Co-Invest 1 LP   Co-Investment  07/2019-04/2021  North America   2,559,529     3,200,000  
Athyrium ICH Holdings LP   Co-Investment  10/2019  North America   83,191     655,979  
BRI Investments LLC (F)   Co-Investment  08/2019  North America   2,800,000     2,800,000  
BU Adhesives Co-Investment III SCSP   Co-Investment  01/2019  Europe   1,289,998     2,277,004  
Buzzard Midstream Infrastructure Co-Invest Pooling, L.P   Co-Investment  03/2019-11/2020  North America   4,090,104     4,044,914  
Carlyle Prime Coinvestment, L.P.   Co-Investment  10/2019-04/2021  North America   1,295,127     1,763,570  
CB Nike TopCo, LP (F)   Co-Investment  10/2019  Middle East   579,710     3,362,074  
Charlesbank Technology Opportunities Fund, Limited Partnership   Primary  05/2020-11/2021  North America   4,099,928     7,829,929  
Elm Bidco, L.P.   Co-Investment  02/2019-09/2020  North America   2,472,819     2,468,979  
Greenbriar Coinvestment BDP, L.P.   Co-Investment  12/2018  North America   918,128     4,768,694  
Holley Parent Holdings, LLC (F)   Co-Investment  10/2018  North America   43,959     4,599,687  
Marmor Co-Investment, L.P.   Secondary  09/2019-01/2021  Europe   5,912,739     7,570,493  
NB Mafalda S.a.r.l (F)   Co-Investment  07/2019  Europe   4,535,505     6,228,738  
Oak Hill Capital Partners V, L.P.   Primary  12/2020-12/2021  North America   7,448,950     8,314,746  
Oakley Capital IV-B SCSP   Primary  05/2019-06/2021  Europe   4,378,995     5,337,952  
Plaskolite PPC Investor LLC   Co-Investment  12/2018  North America   1,400,000     2,240,000  
Quadria Capital Fund II, L.P.   Primary  06/2019-11/2021  Asia   7,341,500     6,986,286  
RCP Artemis Co-Invest, L.P.   Co-Investment  07/2019  North America   3,103,755     5,689,060  
Rey de la Carne, L.P.   Co-Investment  11/2019-10/2020  North America   4,841,527     5,069,607  
Rockbridge Portfolio Fund I L.P.   Secondary  12/2018-06/2021  North America   2,091,683     3,905,619  
Solo Brands Inc. (F)   Co-Investment  09/2019-02/2021  North America   360,050     4,840,877  
Summit Partners Growth Equity Fund X-A, L.P.   Primary  03/2020-12/2021  North America   7,170,900     9,674,895  
The Veritas Capital Fund VII, L.P.   Primary  09/2020-12/2021  North America   8,227,088     12,300,357  
THL Equity Fund VIII Investors (Agiliti), L.P.   Co-Investment  01/2019  North America   3,346,924     10,709,452  
THL Equity Fund VIII Investors (Automate), L.P.   Co-Investment  07/2019-11/2021  Europe   1,582,722     16,628,591  
VB Target L.P.   Co-Investment  01/2020  Asia   1,162,922     1,439,697  
Wind Point Partners CV1, L.P.   Secondary  09/2018-12/2019  North America   1,370,499     124,886  
              124,741,414     200,955,761  

 

 

 

 

NB Crossroads Private Markets Fund V Holdings LP

Schedule of Investments

December 31, 2021 (Unaudited)

 

Investments / Co-investments (A),(B),(D)   Acquisition Type  Acquisition Dates (C)   Geographic Region (E)   Cost     Fair Value  
                        
Special Situations (8.32%)                       
American Industrial Partners Capital Fund VII, L.P.   Primary  10/2019-12/2021  North America   8,475,477     8,473,231  
Amulet Capital OHPE Co-Invest, L.P.   Co-Investment  03/2019-10/2019  North America   4,527,984     12,321,597  
Centerbridge Special Credit Partners, L.P.   Secondary  02/2019-06/2021  North America   708,067     400,000  
Cerberus AIR Partners, L.P.   Co-Investment  02/2019  Europe   3,061,212     3,841,713  
Dragon Co-Investment Partners, L.P.   Co-Investment  09/2019-03/2021  North America   49,200     386,572  
East Private Investments, LLC (F)   Co-Investment  07/2019  North America   2,800,000     3,640,000  
Verscend Intermediate Holding Corp. (F)   Co-Investment  08/2018  North America   3,304,791     3,557,475  
              22,926,731     32,620,588  
Venture Capital (14.64%)                       
3L Capital Fund I, LP   Primary  04/2019-09/2021  North America   4,505,333     16,725,407  
GGV Capital VII L.P.   Primary  01/2019-11/2021  North America   3,606,400     5,372,732  
GGV Capital VII Plus L.P.   Primary  05/2019-09/2021  North America   955,500     1,267,223  
GGV Discovery Fund II, L.P.   Primary  01/2019-11/2021  North America   2,301,000     3,885,740  
Level Equity Growth Partners IV, L.P.   Primary  11/2018-11/2021  North America   6,550,077     11,464,694  
Lightspeed China Partners IV, L.P.   Primary  10/2019-12/2021  Asia   2,000,000     2,697,995  
Lightspeed China Partners Select I, L.P.   Primary  04/2019-11/2021  Asia   1,721,922     2,393,986  
TA XIII-A, L.P.   Primary  12/2019-10/2021  North America   8,782,348     13,618,223  
              30,422,580     57,426,000  
Money Market Fund (0.67%)                       
Morgan Stanley Institutional Liquidity Fund Government Portfolio             2,625,747     2,625,747  
              2,625,747     2,625,747  
                       
                        
Total Investments (cost $235,345,371) (100.94%)               395,998,788  
Other Assets & Liabilities (Net) (-0.94%)                   (3,695,557 )
Partners' Capital - Net Assets (100.00%)                 $ 392,303,231  

 

(A) Non-income producing securities, which are restricted as to public resale and illiquid.
(B) Total cost of illiquid and restricted securities at December 31, 2021 aggregated $235,345,371. Total fair value of illiquid and restricted securities at
  December 31, 2021 was $395,998,788 or 100.94% of net assets.
(C) Acquisition Dates cover from original investment date to the last acquisition date and is required disclosure for restricted securities only.
(D) All percentages are calculated as fair value divided by the Master Fund's Partners' Capital - Net Assets.
(E) Geographic Region is based on where a Portfolio Fund is headquartered and may be different from where the Portfolio Fund invests.
(F) The fair value of the investment was determined using a significant unobservable input.

 

 

 

 

Valuation of Investments

 

The Master Fund computes its net asset value (“NAV”) as of the last business day of each fiscal quarter and at such other times as deemed appropriate by Neuberger Berman Investment Advisers LLC (the “Registered Investment Adviser”) and NB Alternatives Advisers LLC (the “Sub-Adviser”) in accordance with valuation principles set forth below, or may be determined from time to time, pursuant to the valuation procedures (the “Procedures”) established by the Board of Directors of the registrant (the “Board”). 

 

The Board has approved the Procedures pursuant to which the Master Fund values its interests in the portfolio funds (the “Portfolio Funds”) and other investments.  The Board has delegated to the Sub-Adviser general responsibility for determining the value of the assets held by the Master Fund.  The value of the Master Fund’s interests is based on information reasonably available at the time the valuation is made and the Sub-Adviser believes to be reliable.

 

It is expected that most of the Portfolio Funds in which the Master Fund invests will meet the criteria set forth under the Financial Accounting Standards Board (“FASB”) ASC Topic 820: Fair Value Measurement (“ASC 820”) permitting the use of the practical expedient to determine the fair value of the Portfolio Fund investments. ASC 820 provides that, in valuing alternative investments that do not have quoted market prices but calculate NAV per share or equivalent, an investor may determine fair value by using the NAV reported to the investor by the underlying investment. To the extent ASC 820 is applicable to a Portfolio Fund, the Sub-Adviser generally will value the Master Fund’s investment in the Portfolio Fund based primarily upon the value reported to the Master Fund by the Portfolio Fund or the lead investor of a direct co-investment as of each quarter-end, determined by the Portfolio Fund in accordance with its own valuation policies.

 

FASB ASC 820-10 “Fair Value Measurements” establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). FASB ASC 820 provides three levels of the fair value hierarchy as follows:

 

  Level 1 Unadjusted quoted prices in active markets for identical assets or liabilities that the Master Fund has the ability to access;

 

  Level 2 Observable inputs other than quoted prices included in Level 1 that are observable for the asset or liability either directly or indirectly. These inputs may include quoted prices for the identical instrument on an inactive market, prices for similar instruments, interest rates, prepayment speeds, credit risk, yield curves, default rates, and similar data;

 

  Level 3 Unobservable inputs for the asset or liability to the extent that relevant observable inputs are not available, representing the Master Fund’s own assumptions about the assumptions that a market participant would use in valuing the asset or liability, and that would be based on the best information available.

 

 

 

 

Most Portfolio Funds are structured as closed-end, commitment-based private investment funds to which the Master Fund commits a specified amount of capital upon inception of the Portfolio Fund (i.e., committed capital) which is then drawn down over a specified period of the Portfolio Fund's life. Such Portfolio Funds generally do not provide redemption options for investors and, subsequent to final closing, do not permit subscriptions by new or existing investors. Accordingly, the Master Fund generally holds interests in Portfolio Funds for which there is no active market, although, in some situations, a transaction may occur in the “secondary market” where an investor purchases a limited partner’s existing interest and remaining commitment.

 

Assumptions used by the Sub-Adviser due to the lack of observable inputs may significantly impact the resulting fair value and therefore the Master Fund's results of operations and financial condition.

 

The following table presents the investments carried on the Statement of Assets, Liabilities and Partners’ Capital – Net Assets by level within valuation hierarchy as of December 31, 2021:

 

   Level 1   Level 2   Level 3   Net Asset Value   Total 
Assets:                         
Large-cap Buyout  $-   $-   $20,428,119   $81,942,573   $102,370,692 
Small and Mid-cap Buyout   -    -    24,346,954    176,608,807    200,955,761 
Special Situations   -    -    7,197,475    25,423,113    32,620,588 
Venture   -    -    -    57,426,000    57,426,000 
Money Market Fund   2,625,747    -    -    -    2,625,747 
Total  $2,625,747   $-   $51,972,548   $341,400,493   $395,998,788 

 

Significant Unobservable Inputs

 

As of December 31, 2021, the Master Fund had investments valued at $395,998,788. The fair value of investments valued at $341,400,493 in the Master Fund's Schedule of Investments have been valued at the unadjusted NAV reported by the managers of the investments.

 

The classification of an investment within Level 3 is based upon the significance of the unobservable inputs to the overall fair value measurement. The following table summarizes the valuation methodologies and inputs used for investments categorized in Level 3 as of December 31, 2021:

 

           Unobservable Inputs
Investments   Fair Value
12/31/2021
  Valuation
Methodologies
  Variable  Value/Range  Weighted
Average1
                  
Large-cap Buyout  $20,428,119  Market Approach   LTM EBITDA  20.2x N/A
                  
Small and Mid-cap Buyout   19,506,077  Market Approach   LTM EBITDA  9.5x - 12.0x  10.7x
                  
Small and Mid-cap Buyout   4,840,877  Recent transactional value   N/A  N/A  N/A
                  
Special Situations   7,197,475  Market Approach   LTM EBITDA  14.1x - 19.0x  16.5x
                  
Total  $51,972,548             

 

1Inputs weighted based on fair value of investments in range.

 

 

 

  

During the period ended December 31, 2021 purchases and sales from Level 3 investments were as follows:

 

Purchases   Sales 
$-   $2,964,537 

 

During the period ended December 31, 2021 unrealized appreciation and realized gains from Level 3 investments were $19,573,428 and $1,108,495, respectively.

 

The Master Fund recognizes transfers into and out of the levels indicated above at the end of the reporting period. There were no transfers into or out of Level 3 during the period ended December 31, 2021.

 

The estimated remaining life of the Master Fund’s Portfolio Funds as of December 31, 2021 is one to ten years, with the possibility of extensions by each of the Portfolio Funds.