0001145549-23-014221.txt : 20230301 0001145549-23-014221.hdr.sgml : 20230301 20230301123403 ACCESSION NUMBER: 0001145549-23-014221 CONFORMED SUBMISSION TYPE: NPORT-P PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20221231 FILED AS OF DATE: 20230301 DATE AS OF CHANGE: 20230301 PERIOD START: 20230331 FILER: COMPANY DATA: COMPANY CONFORMED NAME: NB Crossroads Private Markets Fund IV Holdings LLC CENTRAL INDEX KEY: 0001669382 IRS NUMBER: 000000000 STATE OF INCORPORATION: DE FISCAL YEAR END: 0331 FILING VALUES: FORM TYPE: NPORT-P SEC ACT: 1940 Act SEC FILE NUMBER: 811-23176 FILM NUMBER: 23691986 BUSINESS ADDRESS: STREET 1: C/O NEUBERGER BERMAN INVESTMENT ADVISERS STREET 2: 1290 AVENUE OF THE AMERICAS CITY: NEW YORK STATE: NY ZIP: 10104 BUSINESS PHONE: 800-223-6448 MAIL ADDRESS: STREET 1: C/O NEUBERGER BERMAN INVESTMENT ADVISERS STREET 2: 1290 AVENUE OF THE AMERICAS CITY: NEW YORK STATE: NY ZIP: 10104 NPORT-P 1 primary_doc.xml NPORT-P false 0001669382 XXXXXXXX NB Crossroads Private Markets Fund IV Holdings LLC 811-23176 0001669382 5493008AXENTFP5N1Y17 325 North Saint Paul Street 49th Floor Dallas 75201 2124768800 NB Crossroads Private Markets Fund IV Holdings LLC 5493008AXENTFP5N1Y17 2023-03-31 2022-12-31 N 398404719.490000000000 771895.920000000000 397632823.570000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 0.000000000000 N Rockbridge Portfolio Fund I L.P. N/A Rockbridge Portfolio Fund I L.P. 999999999 3164407.76 OU Other Units USD 3164407.76 0.7958115056 Long PF US Y N/A N N N PPC Fund II, L.P. N/A PPC Fund II, L.P. 999999999 10017507 OU Other Units USD 10017507 2.5192857345 Long PF US Y N/A N N N OHCP IV SF COI, L.P. N/A OHCP IV SF COI, L.P. 999999999 1386530 OU Other Units USD 1386530 0.3486960628 Long PF KY Y N/A N N N Oak Hill Capital Partners IV, L.P. N/A Oak Hill Capital Partners IV, L.P. 999999999 5146762 OU Other Units USD 5146762 1.2943503893 Long PF KY Y N/A N N N New Clearent Holdings, LLC N/A New Clearent Holdings, LLC 999999999 6078082 OU Other Units USD 6078082 1.5285664663 Long EC PF US Y 3 N N N NB WM Co-Invest LP N/A NB WM Co-Invest LP 999999999 605164 OU Other Units USD 605164 0.1521916613 Long PF US Y N/A N N N NB Verrocchio LP N/A NB Verrocchio LP 999999999 2740680 OU Other Units USD 2740680 0.6892489346 Long PF US Y N/A N N N NB Soho LP (TRG Growth Fund II) N/A NB Soho LP (TRG Growth Fund II) 999999999 1308436.58 OU Other Units USD 1308436.58 0.3290564819 Long PF US Y N/A N N N NB Arch LP N/A NB Arch LP 999999999 2994275 OU Other Units USD 2994275 0.7530251082 Long PF US Y N/A N N N MND Holdings I Corp N/A MND Holdings I Corp 999999999 4375000 OU Other Units USD 4375000 1.1002612814 Long PF US Y 3 N N N Milani Aggregator LLC N/A Milani Aggregator LLC 999999999 1507900 OU Other Units USD 1507900 0.3792191969 Long PF US Y 3 N N N MHS Acquisition Holdings, LLC N/A MHS Acquisition Holdings, LLC 999999999 1988509 OU Other Units USD 1988509 0.5000867338 Long PF US Y 3 N N N Menlo Ventures XIV, L.P. N/A Menlo Ventures XIV, L.P. 999999999 7831733 OU Other Units USD 7831733 1.9695891626 Long PF US Y N/A N N N Lantern Capital Partners Fund I (A), L.P N/A Lantern Capital Partners Fund I (A), L.P 999999999 3086734 OU Other Units USD 3086734 0.7762774643 Long PF US Y N/A N N N Clayton, Dubilier & Rice Fund X, L.P. N/A Clayton, Dubilier & Rice Fund X, L.P. 999999999 10436221 OU Other Units USD 10436221 2.6245874036 Long PF US Y N/A N N N Webster Capital IV, L.P. N/A Webster Capital IV, L.P. 999999999 18124923 OU Other Units USD 18124923 4.5582059442 Long PF US Y N/A N N N VSC RST Holdco, L.P. N/A VSC RST Holdco, L.P. 999999999 9219340.998967 OU Other Units 9219340.998967 2.3185563295 Long PF KY Y 3 N N N Verscend Intermediate Holding Corp. N/A Verscend Intermediate Holding Corp. 999999999 8367851 OU Other Units USD 8367851 2.1044165632 Long EP PF US Y 3 N N N Veritas Capital Fund VI, L.P. N/A Veritas Capital Fund VI, L.P. 999999999 8398975 OU Other Units USD 8398975 2.1122438848 Long PF US Y N/A N N N Uno Co-Invest L.P. N/A Uno Co-Invest L.P. 999999999 6853456 OU Other Units USD 6853456 1.7235639499 Long PF US Y N/A N N N TPG Tech Adjacencies, L.P. N/A TPG Tech Adjacencies, L.P. 999999999 9291266 OU Other Units USD 9291266 2.3366446252 Long PF US Y N/A N N N TPG Partners VIII, L.P. N/A TPG Partners VIII, L.P. 999999999 1788202 OU Other Units USD 1788202 0.4497118683 Long PF US Y N/A N N N TPG Healthcare Partners, L.P. N/A TPG Healthcare Partners, L.P. 999999999 1333214 OU Other Units USD 1333214 0.3352877129 Long PF US Y N/A N N N TPG Drake Co-Invest, L.P. N/A TPG Drake Co-Invest, L.P. 999999999 7154443 OU Other Units USD 7154443 1.7992586567 Long PF US Y N/A N N N THL Equity Fund VIII Investors (Agiliti), L.P. N/A THL Equity Fund VIII Investors (Agiliti), L.P. 999999999 5960172 OU Other Units USD 5960172 1.4989134817 Long PF US Y N/A N N N THL Equity Fund VII Investors (MHS), L.P. N/A THL Equity Fund VII Investors (MHS), L.P. 999999999 23928930 OU Other Units USD 23928930 6.0178457566 Long PF US Y N/A N N N Sycamore Partners III, L.P. N/A Sycamore Partners III, L.P. 999999999 9522247 OU Other Units USD 9522247 2.3947336426 Long PF KY Y N/A N N N Summit Partners Europe Growth Equity Fund II, SCSp N/A Summit Partners Europe Growth Equity Fund II, SCSp 999999999 8086257.26 OU Other Units 8086257.26 2.0335990343 Long PF LU Y N/A N N N Silver Creek Midstream Coinvest LP N/A Silver Creek Midstream Coinvest LP 999999999 3783721 OU Other Units USD 3783721 0.9515615351 Long PF US Y N/A N N N MCH Iberian Capital Fund IV, F.C.R. N/A MCH Iberian Capital Fund IV, F.C.R. 999999999 6356063.96869 OU Other Units 6356063.96869 1.5984756770 Long PF ES Y N/A N N N Runner Topco L.P. N/A Runner Topco L.P. 999999999 787785 OU Other Units USD 787785 0.1981187048 Long EP PF US Y 3 N N N Alsop Louie Capital IV L.P. N/A Alsop Louie Capital IV L.P. 999999999 6919552 OU Other Units USD 6919552 1.7401863201 Long PF US Y N/A N N N Battery Ventures XII, L.P. N/A Battery Ventures XII, L.P. 999999999 7241893 OU Other Units USD 7241893 1.8212513079 Long PF US Y N/A N N N Apollo Investment Fund IX, L.P. N/A Apollo Investment Fund IX, L.P. 999999999 3949328.2 OU Other Units USD 3949328.2 0.9932098071 Long PF US Y N/A N N N BC Holdco, LLC N/A BC Holdco, LLC 999999999 3844150 OU Other Units USD 3844150 0.9667587211 Long PF US Y N/A N N N BC European Capital X - Hulk co-Investment (1) LP N/A BC European Capital X - Hulk co-Investment (1) LP 999999999 3571208.359156 OU Other Units 3571208.359156 0.8981170938 Long PF GB Y N/A N N N BC European Capital X - Betty Co-Investment N/A BC European Capital X - Betty Co-Investment 999999999 1580003.091338 OU Other Units 1580003.091338 0.3973522802 Long PF GB Y N/A N N N Battery XII Side Fund, L.P. N/A Battery XII Side Fund, L.P. 999999999 3675059 OU Other Units USD 3675059 0.9242343142 Long PF US Y N/A N N N KKR Taurus Co-Invest II L.P. N/A KKR Taurus Co-Invest II L.P. 999999999 1478536 OU Other Units USD 1478536 0.3718344946 Long PF CA Y N/A N N N CI Capital Investors II Follow-On Partners, L.P. N/A CI Capital Investors II Follow-On Partners, L.P. 999999999 181813.03 OU Other Units USD 181813.03 0.0457238485 Long PF US Y N/A N N N CHG PPC Investor LLC N/A CHG PPC Investor LLC 999999999 2638084 OU Other Units USD 2638084 0.6634472417 Long PF US Y N/A N N N Charlesbank Equity Fund IX, L.P. N/A Charlesbank Equity Fund IX, L.P. 999999999 12543025 OU Other Units USD 12543025 3.1544239450 Long PF US Y N/A N N N Cerberus Institutional Partners VI, L.P. N/A Cerberus Institutional Partners VI, L.P. 999999999 12845281.57 OU Other Units USD 12845281.57 3.2304379338 Long PF KY Y N/A N N N Carlyle Partners VII, L.P. N/A Carlyle Partners VII, L.P. 999999999 13488363 OU Other Units USD 13488363 3.3921653849 Long PF US Y N/A N N N Canaan XI L.P. N/A Canaan XI L.P. 999999999 11434718.7 OU Other Units USD 11434718.7 2.8756978856 Long PF KY Y N/A N N N ByLight InvestCo LP N/A ByLight InvestCo LP 999999999 8801108 OU Other Units USD 8801108 2.2133756265 Long PF US Y N/A N N N CI Capital Investors II, L.P. N/A CI Capital Investors II, L.P. 999999999 11471.97 OU Other Units USD 11471.97 0.0028850662 Long PF US Y N/A N N N KKR Global Infrastructure Investors III L.P. N/A KKR Global Infrastructure Investors III L.P. 999999999 9458263 OU Other Units USD 9458263 2.3786424157 Long PF KY Y N/A N N N KKR Byzantium Infrastructure Co-Invest, L.P. N/A KKR Byzantium Infrastructure Co-Invest, L.P. 999999999 1988555 OU Other Units USD 1988555 0.5000983023 Long PF CA Y N/A N N N JLL MedPlast Topco, L.P. N/A JLL MedPlast Topco, L.P. 999999999 3013866 OU Other Units USD 3013866 0.7579520154 Long PF US Y N/A N N N Hosen Capital Fund III, L.P. N/A Hosen Capital Fund III, L.P. 999999999 3867357.69 OU Other Units USD 3867357.69 0.9725951835 Long PF KY Y N/A N N N Gorilla Aggregator L.P. N/A Gorilla Aggregator L.P. 999999999 4388511 OU Other Units USD 4388511 1.1036591398 Long PF US Y 3 N N N Further Global Capital Partners, L.P. N/A Further Global Capital Partners, L.P. 999999999 11459075.08 OU Other Units USD 11459075.08 2.8818232301 Long PF KY Y N/A N N N Fortress Vietnam Investment Holdings PTE. LTD. N/A Fortress Vietnam Investment Holdings PTE. LTD. 999999999 2703026 OU Other Units USD 2703026 0.6797793944 Long PF SG Y N/A N N N EXC Holdings LP N/A EXC Holdings LP 999999999 1903386.83 OU Other Units USD 1903386.83 0.4786795046 Long PF US Y N/A N N N EQT Mid Market Europe, L.P. N/A EQT Mid Market Europe, L.P. 999999999 9645799.1275 OU Other Units 9645799.1275 2.4258055562 Long PF NL Y N/A N N N Epiris Fund II L.P. N/A Epiris Fund II L.P. 999999999 11172936.96796 OU Other Units 11172936.96796 2.8098628447 Long PF JE Y N/A N N N Diligere Co-Investment Partners, LLC N/A Diligere Co-Investment Partners, LLC 999999999 3588256.49 OU Other Units USD 3588256.49 0.9024044992 Long PF US Y N/A N N N DFJ Growth III, L.P. N/A DFJ Growth III, L.P. 999999999 8188893 OU Other Units USD 8188893 2.0594107213 Long PF US Y N/A N N N CVC Capital Partners VII, L.P. N/A CVC Capital Partners VII, L.P. 999999999 16390716.09793 OU Other Units 16390716.09793 4.1220732109 Long PF JE Y N/A N N N Cortefiel Co-Invest SCSp N/A Cortefiel Co-Invest SCSp 999999999 2222358 OU Other Units 2222358 0.5588970196 Long PF LU Y N/A N N N WR Environmental Aggregator LLC N/A WR Environmental Aggregator LLC 999999999 1389370 OU Other Units USD 1389370 0.3494102895 Long PF US Y 3 N N N Wrigley Co-Invest, L.P. N/A Wrigley Co-Invest, L.P. 999999999 5857479 OU Other Units USD 5857479 1.4730873944 Long PF KY Y N/A N N N SLP Blue Co-Invest, L.P. N/A SLP Blue Co-Invest, L.P. 999999999 3116444 OU Other Units USD 3116444 0.7837491815 Long PF US Y N/A N N N Wind Point Partners CV1, L.P. N/A Wind Point Partners CV1, L.P. 999999999 10188 OU Other Units USD 10188 0.0025621627 Long PF US Y N/A N N N 2023-01-29 NB Crossroads Private Markets Fund IV Holdings LLC /s/Mark Bonner Mark Bonner Treasurer XXXX NPORT-EX 2 pmfivholdings_nportex.htm SOI

 

NB Crossroads Private Markets Fund IV Holdings LLC

Schedule of Investments

December 31, 2022 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)    Geographic Region (E)  Cost   Fair Value 
Large-cap Buyout (21.70%)                     
BC European Capital X - Betty Co-Investment (1) LP  Co-investment   01/2019-07/2020   North America  $596,524   $1,839,006 
BC European Capital X - Hulk Co-Investment (1) LP  Co-investment   07/2018-07/2018   North America   1,320,038    4,158,644 
Carlyle Partners VII, L.P.  Primary   12/2018-09/2022   North America   11,536,181    13,708,704 
Clayton, Dubilier & Rice Fund X, L.P.  Primary   03/2018-11/2022   North America   6,442,199    10,170,898 
Cortefiel Co-Invest SCSp  Co-investment   10/2017-10/2017   Europe   1,308,759    2,222,358 
CVC Capital Partners VII, L.P.  Primary   12/2018-10/2022   Europe   9,464,335    16,510,854 
Gorilla Aggregator L.P. (F)  Co-investment   10/2017   North America   1,583,511    4,289,511 
KKR Byzantium Infrastructure Co-Invest L.P.  Co-investment   10/2017   Europe   2,123,701    2,075,153 
KKR Taurus Co-Invest II L.P.  Co-investment   10/2017-11/2017   North America   964,771    1,542,923 
SLP Blue Co-Invest, L.P.  Co-investment   06/2018   North America   1,804,069    2,984,374 
THL Equity Fund VIII Investors (Agiliti), L.P.  Co-investment   01/2019-07/2021   North America   2,975,044    8,154,316 
TPG Healthcare Partners, L.P.  Primary   12/2019-12/2022   North America   1,368,161    1,788,202 
TPG Partners VIII, L.P.  Primary   12/2019-10/2022   North America   6,201,484    9,291,266 
Uno Co-Invest L.P.  Co-investment   06/2017-06/2020   North America   3,599,359    8,728,975 
               51,288,136    87,465,184 
Small and Mid-cap Buyout (43.42%)                     
BC Holdco, LLC  Co-investment   11/2017   North America   2,325,157    3,905,063 
ByLight InvestCo LP  Co-investment   05/2017-07/2022   North America   53,884    8,801,399 
Charlesbank Equity Fund IX, L.P.  Primary   07/2018-06/2022   North America   9,677,333    13,442,084 
CHG PPC Investor LLC  Co-investment   03/2018   North America   570,715    2,735,093 
CI Capital Investors II, L.P.  Secondary   06/2017-09/2020   North America   24,407    11,472 
CI Capital Investors II Follow-On Partners, L.P.  Co-investment   05/2018-07/2021   North America   618,263    181,813 
EQT Mid Market Europe, L.P.  Primary   08/2017-06/2022   Europe   7,429,928    9,608,383 
EXC Holdings LP  Co-investment   11/2017   North America   626,548    1,903,387 
Fortress Vietnam Investment Holdings PTE. LTD.  Co-investment   06/2017-07/2019   Asia   1,301,945    2,702,716 
Further Global Capital Partners, L.P.  Primary   03/2018-11/2022   North America   9,736,371    11,423,840 
JLL MedPlast Topco, L.P.  Co-investment   06/2018   North America   1,640,000    3,000,000 
KKR Global Infrastructure Investors III L.P.  Primary   12/2018-11/2022   North America   8,972,095    9,643,157 
MCH Iberian Capital Fund IV, F.C.R.  Secondary   05/2017-07/2022   Europe   4,002,889    6,315,950 
MHS Acquisition Holdings, LLC (F)  Co-investment   03/2017-12/2019   North America   1,046,584    1,988,509 
Milani Aggregator LLC (F)  Co-investment   06/2018-08/2021   North America   1,699,440    1,507,900 
MND Holdings I Corp (F)  Co-investment   07/2017   North America   1,757,165    3,937,500 
NB Soho LP (TRG Growth Fund II)  Secondary   06/2017-04/2022   North America   1,878,081    1,308,437 
NB Verrocchio LP  Co-investment   06/2018   South America   3,357,522    2,939,969 
Oak Hill Capital Partners IV, L.P.  Primary   05/2017-05/2022   North America   3,050,072    5,146,762 
OHCP IV SF COI, L.P.  Co-investment   01/2018-11/2018   North America   683,026    1,386,530 
PPC Fund II, L.P.  Primary   04/2018-08/2022   North America   7,692,388    10,923,143 
Rockbridge Portfolio Fund I L.P.  Secondary   12/2018-06/2021   North America   1,189,708    3,152,565 
Silver Creek Midstream Coinvest LP  Co-investment   06/2018-11/2019   North America   2,823,458    3,783,721 
THL Equity Fund VII Investors (MHS), L.P.  Co-investment   04/2017-07/2018   North America   1,119,575    5,960,172 
The Veritas Capital Fund VI, L.P.  Primary   06/2017-08/2022   North America   3,693,014    23,928,930 
VSC RST Holdco, L.P. (F)  Co-investment   08/2017-08/2021   North America   3,382,965    10,013,769 
Webster Capital IV, L.P.  Primary   07/2018-12/2022   North America   8,679,177    18,124,923 
Wind Point Partners CV1, L.P.  Secondary   09/2018-12/2020   North America   10,140    13,453 
WR Environmental Aggregator LLC (F)  Co-investment   04/2017-02/2022   North America   1,148,240    1,389,370 
Wrigley Co-Invest, L.P.  Co-investment   06/2018-10/2018   North America   2,350,120    5,869,655 
               92,540,210    175,049,665 

 

 

 

 

NB Crossroads Private Markets Fund IV Holdings LLC

Schedule of Investments

December 31, 2022 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)    Geographic Region (E)  Cost   Fair Value 
Special Situations (14.72%)                     
Apollo Investment Fund IX, L.P.  Primary   03/2019-12/2022   North America   2,659,044    4,143,482 
Cerberus Institutional Partners VI, L.P.  Primary   04/2017-12/2019   North America   9,268,482    13,057,565 
Diligere Co-Investment Partners, LLC  Co-investment   02/2018-07/2021   North America   1,304,925    3,588,256 
Epiris Fund II L.P.  Primary   05/2018-11/2022   Europe   6,959,872    13,237,604 
Lantern Capital Partners Fund I (A), L.P  Primary   04/2018-02/2021   North America   3,836,535    2,752,806 
NB Arch LP  Co-investment   09/2017   North America   830,000    2,994,275 
NB WM Co-Invest LP  Co-investment   09/2017   North America   -    605,164 
Runner Topco L.P.  Co-investment   04/2018   North America   132,049    790,101 
Sycamore Partners III, L.P.  Primary   01/2018-09/2022   North America   7,254,144    9,522,247 
Verscend Intermediate Holding Corp. (F)  Co-investment   08/2018   North America   8,305,031    8,633,000 
               40,550,082    59,324,500 
Venture Capital (17.33%)                     
Alsop Louie Capital IV L.P.  Primary   11/2017-09/2022   North America   5,546,167    6,919,552 
Battery Ventures XII, L.P.  Primary   03/2018-08/2021   North America   1,975,887    7,241,893 
Battery XII Side Fund, L.P.  Primary   03/2018-08/2021   North America   1,214,195    3,675,059 
Canaan XI L.P.  Primary   01/2018-09/2022   North America   4,293,992    11,015,750 
DFJ Growth III, L.P.  Primary   05/2017-12/2022   North America   3,309,634    7,752,147 
Hosen Capital Fund III, L.P.  Primary   04/2017-05/2021   Asia   2,149,521    3,867,358 
Menlo Ventures XIV, L.P.  Primary   10/2017-06/2022   North America   2,521,288    7,194,396 
New Clearent Holdings, LLC (F)  Co-investment   06/2018-10/2021   North America   2,026,027    6,078,082 
Summit Partners Europe Growth Equity Fund II, SCSp  Primary   01/2018-12/2022   Europe   2,589,014    8,027,180 
TPG Drake Co-Invest, L.P.  Co-investment   07/2018   North America   1,719,117    1,244,154 
TPG Tech Adjacencies, L.P.  Primary   06/2019-12/2022   North America   4,261,473    6,830,936 
               31,606,315    69,846,507 

 

Short Term Investments  Cost   Fair Value 
Money Market Fund (2.99%)          
Morgan Stanley Institutional Liquidity Fund Government Portfolio   12,058,798    12,058,798 
    12,058,798    12,058,798 
           
Total Investments in Portfolio Funds (cost $228,043,541) (100.16%)        403,744,654 
Other Assets & Liabilities (Net) (-0.16%)        (619,773)
Members' Equity - Net Assets (100.00%)       $403,124,881 

 

(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, 2022 aggregated $215,984,743. Total fair value of illiquid and restricted securities at December 31, 2022 was $391,685,856 or 97.17% 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 Company's Members' Equity - 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

 

NB Crossroads Private Markets Fund IV Holdings LLC the (“Company”) 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 the Registered Investment Adviser and the Sub-Adviser in accordance with valuation principles set forth below, or as may be determined from time to time, pursuant to the valuation procedures (the “Procedures”) established by the Board.

 

The Board has approved the Procedures pursuant to which the Company values its interests in 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 Company. The value of the Company’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 Company 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 Company’s investment in the Portfolio Fund based primarily upon the value reported to the Company 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 1Unadjusted quoted prices in active markets for identical assets or liabilities that the Company 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 Company’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 Company 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 Company 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 Company's results of operations and financial condition.

 

The following table presents the investments carried on the Statement of Assets, Liabilities and Members’ Equity - Net Assets by level within the valuation hierarchy as of December 31, 2022.

 

   Level 1   Level 2   Level 3   Net Asset Value   Total 
Assets:                         
Large-cap Buyout  $-   $-   $4,289,511   $83,175,673   $87,465,184 
Small and Mid-cap Buyout   -    -    18,837,048    156,212,617    175,049,665 
Special Situations   -    -    9,423,101    49,901,399    59,324,500 
Venture   -    -    6,078,082    63,768,425    69,846,507 
Money Market Fund   12,058,798    -    -    -    12,058,798 
Total  $12,058,798   $-   $38,627,742   $353,058,114   $403,744,654 

 

Significant Unobservable Inputs

 

As of December 31, 2022, the Company had investments valued at $403,744,654. The fair value of investments valued at $353,058,114 in the Company'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, 2022:

 

           Unobservable Inputs 
Investments   Fair Value
12/31/2022
   Valuation
Methodologies
  Variable   Value/Range    Weighted
Average
1
 
Large-cap Buyout  $4,289,511   Market Approach  LTM EBITDA   12.5x    N/A 
Small and Mid-cap Buyout   17,329,148   Market Approach  LTM EBITDA   14.0x-16.5x    15.6x 
Small and Mid-cap Buyout   1,507,900   Market Approach  LTM Net Revenue   3.9x    N/A 
Special Situations   9,423,101   Market Approach  LTM EBITDA   10.7x-18.4x    17.8x 
Venture   6,078,082   Recent Transaction Value  Recent Transaction Value   N/A    N/A 
Total  $38,627,742                 

 

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

 

 

 

 

During the period ended December 31, 2022 purchases and sales from Level 3 investments were as follows:

 

Purchases   Sales 
$-   $(89,135)

 

During the period ended December 31, 2022 unrealized appreciation and realized gains from Level 3 investments were $992,676 and $132,049, respectively.

 

The Company 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, 2022.

 

The estimated remaining life of the Company’s Portfolio Funds as of December 31, 2022 is one to six years, with the possibility of extensions by each of the Portfolio Funds.