NPORT-EX 2 pmfivti_nportex.htm SOI

 

NB Crossroads Private Markets Fund IV (TI) - Client LLC (the “Fund”) invests substantially all of its assets in NB Crossroads Private Markets Fund IV Holdings LLC (the “Company”). The percentage of the Company’s members’ equity owned by the Fund at June 30, 2022, was 61.84%. The Fund has included the Company’s schedule of investments as of June 30, 2022, below. The Company’s schedule of investments was also filed on Form NPORT-EX with the Securities and Exchange Commission on August 29, 2022.

 

 

 

 

NB Crossroads Private Markets Fund IV Holdings LLC

Schedule of Investments

June 30, 2022 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type    Acquisition Dates (C)     Geographic Region (E)  Cost   Fair Value 
Large-cap Buyout (20.90%)                       
BC European Capital X - Betty Co-Investment (1) LP  Co-investment    01/2019-07/2020    North America  $1,016,176   $1,988,739 
BC European Capital X - Hulk Co-Investment (1) LP  Co-investment    07/2018-12/2001    North America   2,268,643    4,496,553 
Carlyle Partners VII, L.P.  Primary    12/2018-02/2022    North America   11,413,308    13,525,797 
Clayton, Dubilier & Rice Fund X, L.P.  Primary    03/2018-06/2022    North America   6,169,736    10,032,268 
Cortefiel Co-Invest SCSp  Co-investment    10/2017-07/2018    Europe   1,308,759    2,128,487 
CVC Capital Partners VII, L.P.  Primary    12/2018-12/2021    Europe   8,929,136    15,409,375 
Gorilla Aggregator L.P. (F)  Co-investment    10/2017    North America   1,583,511    4,388,511 
KKR Byzantium Infrastructure Co-Invest L.P.  Co-investment    10/2017    Europe   2,123,701    2,142,196 
KKR Taurus Co-Invest II L.P.  Co-investment    10/2017-11/2017    North America   1,468,132    2,701,646 
SLP Blue Co-Invest, L.P.  Co-investment    06/2018    North America   1,804,069    3,144,966 
THL Equity Fund VIII Investors (Agiliti), L.P.  Co-investment    01/2019-07/2001    North America   2,975,044    10,254,139 
TPG Healthcare Partners, L.P.  Primary    12/2019-05/2022    North America   824,920    1,145,689 
TPG Partners VIII, L.P.  Primary    12/2019-05/2022    North America   4,507,097    7,093,860 
Uno Co-Invest L.P.  Co-investment    06/2017-06/2020    North America   3,599,359    7,349,103 
                 49,991,591    85,801,329 
Small and Mid-cap Buyout (44.71%)                     
BC Holdco, LLC  Co-investment    11/2017-01/2022    North America   2,325,157    3,666,708 
ByLight InvestCo LP  Co-investment    05/2017-10/2021    North America   -    8,155,227 
Charlesbank Equity Fund IX, L.P.  Primary    07/2018-06/2022    North America   9,755,964    11,945,000 
CHG PPC Investor LLC  Co-investment    03/2018    North America   570,715    2,616,880 
CI Capital Investors II, L.P.  Secondary    06/2017-02/2022    North America   28,000    16,603 
CI Capital Investors II Follow-On Partners, L.P.  Co-investment    05/2018-02/2022    North America   707,084    302,878 
EQT Mid Market Europe, L.P.  Primary    08/2017-06/2022    Europe   7,429,929    9,805,780 
Fortress Vietnam Investment Holdings PTE. LTD.  Co-investment    06/2017-07/2019    Asia   1,301,945    2,410,311 
Further Global Capital Partners, L.P.  Primary    03/2018-06/2022    North America   9,743,709    12,619,087 
JLL MedPlast Topco, L.P.  Co-investment    06/2018    North America   1,640,000    3,116,000 
KKR Global Infrastructure Investors III L.P.  Primary    12/2018-05/2022    North America   8,533,825    9,207,608 
MCH Iberian Capital Fund IV, F.C.R.  Secondary    05/2017-12/2021    Europe   4,464,281    6,941,610 
MHS Acquisition Holdings, LLC (F)  Co-investment    03/2017-12/2019    North America   1,046,584    1,883,851 
Milani Aggregator LLC (F)  Co-investment    06/2018-08/2021    North America   1,699,440    1,410,535 
MND Holdings I Corp (F)  Co-investment    07/2017    North America   1,757,165    4,375,000 
NB Excelitas LP  Co-investment    11/2017-02/2022    North America   3,306,980    9,899,501 
NB Soho LP (TRG Growth Fund II)  Secondary    06/2017-04/2022    North America   1,964,550    1,376,198 
NB Verrocchio LP  Co-investment    06/2018-11/2021    South America   3,357,522    2,284,251 
Oak Hill Capital Partners IV, L.P.  Primary    05/2017-05/2022    North America   3,048,783    5,134,673 
OHCP IV SF COI, L.P.  Co-investment    01/2018-11/2018    North America   683,026    1,234,109 
PPC Fund II, L.P.  Primary    04/2018-01/2022    North America   8,304,069    12,802,891 
Rockbridge Portfolio Fund I L.P.  Secondary    12/2018-06/2021    North America   1,324,954    3,125,353 
Silver Creek Midstream Coinvest LP  Co-investment    06/2018-11/2019    North America   2,823,458    3,784,243 
THL Equity Fund VII Investors (MHS), L.P.  Co-investment    04/2017-06/2018    North America   1,119,217    6,099,667 
Veritas Capital Fund VI, L.P.  Primary    06/2017-01/2022    North America   3,622,779    23,833,688 
VSC RST Holdco, L.P. (F)  Co-investment    08/2017-08/2021    North America   3,382,965    9,956,872 
Webster Capital IV, L.P.  Primary    07/2018-04/2022    North America   8,523,190    18,086,276 
Wind Point Partners CV1, L.P.  Secondary    09/2018-10/2019    North America   50,304    22,900 
WR Environmental Aggregator LLC (F)  Co-investment    04/2017-02/2022    North America   1,148,240    1,377,888 
Wrigley Co-Invest, L.P.  Co-investment    06/2018-10/2018    North America   2,350,120    6,009,845 
                 96,013,955    183,501,433 

 

 

 

 

NB Crossroads Private Markets Fund IV Holdings LLC

Schedule of Investments

June 30, 2022 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type    Acquisition Dates (C)     Geographic Region (E)  Cost   Fair Value 
Special Situations (14.71%)                       
Apollo Investment Fund IX, L.P.  Primary    03/2019-06/2022    North America   2,325,114    3,605,508 
Cerberus Institutional Partners VI, L.P.  Primary    04/2017-12/2019    North America   9,817,160    14,637,885 
Diligere Co-Investment Partners, LLC  Co-investment    02/2018-02/2022    North America   1,304,536    4,814,863 
Epiris Fund II L.P.  Primary    05/2018-01/2022    Europe   5,985,724    10,791,196 
Lantern Capital Partners Fund I (A), L.P  Primary    04/2018-02/2021    North America   3,911,634    3,718,410 
NB Arch LP  Co-investment    09/2017    North America   830,000    3,109,079 
NB WM Co-Invest LP  Co-investment    09/2017    North America   -    765,930 
Runner Topco L.P.  Co-investment    04/2018    North America   132,049    1,090,101 
Sycamore Partners III, L.P.  Primary    01/2018-06/2022    North America   8,364,706    9,747,640 
Verscend Intermediate Holding Corp. (F)  Co-investment    08/2018    North America   7,810,014    8,099,500 
                 40,480,937    60,380,112 
Venture Capital (17.55%)                       
Alsop Louie Capital IV L.P.  Primary    11/2017-06/2022    North America   5,261,167    6,243,981 
Battery Ventures XII, L.P.  Primary    03/2018-08/2021    North America   1,975,887    8,460,588 
Battery XII Side Fund, L.P.  Primary    03/2018-08/2021    North America   1,214,195    4,584,433 
Canaan XI L.P.  Primary    01/2018-04/2022    North America   5,091,194    11,957,171 
DFJ Growth III, L.P.  Primary    05/2017-11/2021    North America   3,249,634    8,135,889 
Hosen Capital Fund III, L.P.  Primary    04/2017-09/2019    Asia   2,149,521    3,985,148 
Menlo Ventures XIV, L.P.  Primary    10/2017-06/2022    North America   2,521,288    7,783,045 
New Clearent Holdings, LLC (F)  Co-investment    06/2018-10/2021    North America   2,026,027    6,341,465 
Summit Partners Europe Growth Equity Fund II, SCSp  Primary    01/2018-06/2022    Europe   2,548,845    6,743,514 
TPG Drake Co-Invest, L.P.  Co-investment    07/2018    North America   1,719,117    1,027,524 
TPG Tech Adjacencies, L.P.  Primary    06/2019-06/2022    North America   4,043,488    6,717,976 
                 31,800,363    71,980,734 

 

Short Term Investments                   Cost     Fair Value  
Money Market Fund (2.32%)                                
Morgan Stanley Institutional Liquidity Fund Government Portfolio             9,539,230       9,539,230  
                      9,539,230       9,539,230  
                                 
Total Investments in Portfolio Funds (cost $227,826,076) (100.19%)                         411,202,838  
Other Assets & Liabilities (Net) (-0.19%)                             (768,267 )
Members' Equity - Net Assets (100.00%)                           $ 410,434,571  

 

(A) Non-income producing securities, which are restricted as to public resale and illiquid.
(B) Total cost of illiquid and restricted securities at June 30, 2022 aggregated $218,286,846. Total fair value of illiquid and restricted securities at June 30, 2022 was $401,663,608 or 97.86% 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

 

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 2Observable 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 3Unobservable 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 June 30, 2022.

 

   Level 1   Level 2   Level 3   Net Asset Value   Total 
Assets:                         
Large-cap Buyout  $-   $-   $4,388,511   $81,412,818   $85,801,329 
Small and Mid-cap Buyout   -    -    19,004,146    164,497,287    183,501,433 
Special Situations   -    -    9,189,601    51,190,511    60,380,112 
Venture   -    -    6,341,465    65,639,269    71,980,734 
Money Market Fund   9,539,230    -    -    -    9,539,230 
Total  $9,539,230   $-   $38,923,723   $362,739,885   $411,202,838 

 

Significant Unobservable Inputs

 

As of June 30, 2022, the Company had investments valued at $411,202,838. The fair value of investments valued at $362,739,885 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 June 30, 2022:

 

          Unobservable Inputs  
Investments  Fair Value
06/30/22
   Valuation
Methodologies
  Variable  Value/Range    Weighted
Average1
 
Large-cap Buyout  $4,388,511   Market Approach  LTM EBITDA  12.0x    N/A  
                      
Small and Mid-cap Buyout   17,593,611   Market Approach  LTM EBITDA  14.5x-16.5x    15.7x  
                      
Small and Mid-cap Buyout   1,410,535   Market Approach  LTM Net Revenue  3.9x    N/A  
                      
Special Situations   9,189,601   Market Approach  LTM EBITDA  12.0x-17.8x    17.0x  
                      
Venture   6,341,465   Recent Transaction Value  Recent Transaction Value  N/A    N/A  
                      
Total  $38,923,723                 

 

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

 

 

 

 

During the period ended June 30, 2022 purchases and sales from Level 3 investments were as follows:

 

Purchases   Sales 
$-   $89,135 

 

During the period ended June 30, 2022 unrealized appreciation and realized gains from Level 3 investments were $1,783,673 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 June 30, 2022.

 

The estimated remaining life of the Company’s Portfolio Funds as of June 30, 2022 is one to six years, with the possibility of extensions by each of the Portfolio Funds.