NPORT-EX 2 tm2011224d4_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, 2019, was 57.51%. The TI Fund has included the Master Fund’s schedule of investments as of December 31, 2019, below. The Master Fund’s schedule of investments was also filed on Form NPORT-EX with the Securities and Exchange Commission on February 28, 2020.

  

 

 

 

NB Crossroads Private Markets Fund V Holdings LP

Schedule of Investments

December 31, 2019 (Unaudited)

  

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)  Geographic Region (E)  Cost   Fair Value 
Large-cap Buyout (22.83%)                   
Advent International GPE IX Limited Partnership  Primary  10/2019  North America  $1,380,000   $1,306,319 
EQT VIII Co-Investment (H) SCSp  Co-Investment  09/2019  North America   1,200,463    1,200,000 
Green Equity Investors, VIII, L.P.  Primary  -  North America   -    - 
H&F Unite Partners, L.P.  Co-Investment  05/2019  North America   1,300,841    1,304,328 
Hellman & Friedman Capital Partners IX, L.P.  Primary  -  North America   41,416    - 
KKR Ascend Co-Invest L.P.  Co-Investment  05/2019  North America   2,600,000    2,600,000 
KKR Banff Co-Investment L.P.  Co-Investment  10/2018  North America   2,250,000    2,475,000 
KKR European Fund V (USD) SCSp  Primary  -  Europe   130,278    - 
KKR Parrot Co-Invest, L.P.  Co-Investment  12/2019  Australia   3,300,000    3,300,000 
KKR Precise Co-Invest L.P.  Co-Investment  05/2019  Europe   4,500,000    5,321,635 
KKR Starlight Co-Invest II L.P.  Co-Investment  12/2018  North America   2,250,000    2,107,641 
NB Bluebird S.à.r.l. (F)  Co-Investment  11/2019  Europe   3,435,491    3,435,491 
NB HUB Aggregator LP  Co-Investment  11/2018  North America   1,518,368    1,474,196 
PAI Strategic Partnerships SCSp  Secondary  12/2019  Europe   3,903,508    3,903,508 
TPG Healthcare Partners, L.P.  Primary  12/2019  North America   22,701    7,090 
TPG Partners VIII, L.P.  Primary  12/2019  North America   28,047    - 
Vertex Aggregator LP  Co-Investment  08/2018  North America   1,200,307    1,559,897 
             29,061,420    29,995,105 
Small and Mid-cap Buyout (56.50%)                   
Ada Holdco LP (F)  Co-Investment  10/2019-11/2019  North America   3,370,000    3,370,000 
Advent Global Technology Limited Partnership  Primary  -  North America   75,999    - 
AEA Investors Fund VII, L.P.  Primary  10/2019  North America   1,108,126    1,056,751 
Aquiline Financial Services Fund IV L.P.  Primary  12/2019  North America   1,727,894    1,691,608 
Aquiline Relation Co-Invest L.P.  Co-Investment  07/2019-10/2019  North America   1,701,611    1,683,321 
ARL Holdings, LLC (F)  Co-Investment  04/2019-11/2019  North America   1,572,236    1,572,236 
Arsenal Capital Partners Fund V LP  Primary  07/2019  North America   3,226,291    3,075,133 
Arsenal IO Co-Invest 1 LP  Co-Investment  07/2019  North America   2,100,000    2,099,766 
Athyrium ICH Holdings LP  Co-Investment  10/2019  North America   889,345    886,667 
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    1,274,169 
Buzzard Midstream Infrastructure Co-Invest Pooling, L.P  Co-Investment  03/2019-12/2019  North America   3,675,618    3,686,369 
Carlyle Prime Coinvestment, L.P.  Co-Investment  10/2019  North America   1,230,773    1,200,000 
CB Nike TopCo, LP (F)  Co-Investment  10/2019  Middle East   579,710    579,710 
Charlesbank Technology Opportunities Fund, Limited Partnership  Primary  -  North America   -    - 
Elm Bidco, L.P.  Co-Investment  02/2019  North America   2,300,000    2,300,000 
Greenbriar Coinvestment BDP, L.P.  Co-Investment  12/2018  North America   1,324,938    1,652,020 
Holley Parent Holdings, LLC (F)  Co-Investment  10/2018  North America   1,900,000    1,862,000 
Marmor Co-Investment, L.P.  Secondary  09/2019  Europe   5,788,180    6,325,387 
NB Mafalda S.a.r.l  Co-Investment  07/2019  Europe   4,535,505    4,507,639 
Oak Hill Capital Partners V, L.P.  Primary  -  North America   206,157    - 
Oakley Capital IV-B SCSP  Primary  05/2019-12/2019  Europe   836,848    656,466 
Plaskolite PPC Investor LLC  Co-Investment  12/2018  North America   1,400,000    1,301,438 
Quadria Capital Fund II, L.P.  Primary  06/2019-11/2019  Asia   1,059,949    858,557 
RCP Artemis Co-Invest, L.P.  Co-Investment  07/2019  North America   3,100,000    3,100,000 
Rey de la Carne, L.P.  Co-Investment  11/2019  North America   4,500,000    4,500,000 
Rockbridge Portfolio Fund I L.P.  Secondary  12/2018-09/2019  North America   1,719,932    2,532,058 
SS Acquisitions, Inc. (F)  Co-Investment  09/2019  North America   1,001,064    1,000,000 
Summit Partners Growth Equity Fund X-A, L.P.  Primary  -  North America   -    - 
The Veritas Capital Fund VII, L.P.  Primary  -  North America   -    - 
THL Equity Fund VIII Investors (Agiliti), L.P.  Co-Investment  01/2019  North America   3,346,232    5,213,117 
THL Equity Fund VIII Investors (Automate), L.P.  Co-Investment  07/2019  Europe   3,892,144    3,938,623 
Thomas H. Lee Equity Fund VI (2019), L.P.  Secondary  06/2019-07/2019  North America   4,043,682    5,149,933 
Wind Point Partners CV1, L.P.  Secondary  09/2018-12/2019  North America   2,811,402    4,369,849 
             69,113,634    74,242,817 

 

 

 

 

NB Crossroads Private Markets Fund V Holdings LP

Schedule of Investments

December 31, 2019 (Unaudited)

  

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)  Geographic Region (E)  Cost   Fair Value 
Special Situations (11.64%)                   
American Industrial Partners Capital Fund VII, L.P.  Primary  10/2019  North America   179,715    138,113 
Amulet Capital OHPE Co-Invest, L.P.  Co-Investment  03/2019-10/2019  North America   4,493,577    4,384,761 
Centerbridge Special Credit Partners, L.P.  Secondary  02/2019-08/2019  North America   937,003    1,058,042 
Cerberus AIR Partners, L.P.  Co-Investment  02/2019  Europe   2,992,424    2,931,702 
Dragon Co-Investment Partners, L.P.  Co-Investment  09/2019  North America   1,076,923    1,076,923 
East Private Investments, LLC (F)  Co-Investment  07/2019  North America   2,800,000    2,800,000 
Verscend Intermediate Holding Corp. (F)  Co-Investment  08/2018  North America   2,581,730    2,902,725 
             15,061,372    15,292,266 
Venture Capital (9.64%)                   
3L Capital Fund I, LP  Primary  04/2019-10/2019  North America   4,733,569    5,905,480 
GGV Capital VII L.P.  Primary  01/2019-12/2019  North America   1,332,800    1,266,848 
GGV Capital VII Plus L.P.  Primary  05/2019-12/2019  North America   318,500    319,048 
GGV Discovery Fund II, L.P.  Primary  01/2019-11/2019  North America   624,000    618,121 
Level Equity Growth Partners IV, L.P.  Primary  11/2018-12/2019  North America   2,268,206    2,047,410 
Lightspeed China Partners IV, L.P.  Primary  10/2019  Asia   100,000    78,452 
Lightspeed China Partners Select I, L.P.  Primary  04/2019-12/2019  Asia   675,000    726,573 
TA XIII-A, L.P.  Primary  12/2019  North America   1,800,000    1,705,069 
             11,852,075    12,667,001 
                    
Total Investments (cost $125,088,501) (100.61%)                 132,197,189 
Other Assets & Liabilities (Net) (-0.61%)                 (793,863)
Partners' Capital - Net Assets (100.00%)                $131,403,326 

  

(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, 2019 aggregated $125,088,501. Total fair value of illiquid and restricted securities at December 31, 2019 was $132,197,189 or 100.61% 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 820-10-35-40 to 54 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, 2019:

 

   Level 1   Level 2   Level 3   Net Asset Value   Total 
Assets:                         
Large-cap Buyout  $-   $-   $3,435,491   $26,559,614   $29,995,105 
Small and Mid-cap Buyout   -    -    11,183,946    63,058,871    74,242,817 
Special Situations   -    -    5,702,725    9,589,541    15,292,266 
Venture   -    -    -    12,667,001    12,667,001 
Total  $-   $-   $20,322,162   $111,875,027   $132,197,189 

 

Significant Unobservable Inputs

 

As of December 31, 2019, the Master Fund had investments valued at $132,197,189. The fair value of investments valued at $111,875,027 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, 2019:

  

          Unobservable Inputs
Investments  Fair Value
12/31/2019
   Valuation
Methodologies
  Variable  Value/Range  Weighted Average1
Large-cap Buyout  $3,435,491   Recent Transactional Value  N/A  N/A  N/A
                  
Small and Mid-cap Buyout   1,862,000   Third Party Valuation  LTM EBITDA  8.7x  N/A
                  
Small and Mid-cap Buyout   9,321,946   Recent Transactional Value  N/A  N/A  N/A
                  
Special Situations   2,902,725   Market Approach  LTM EBITDA  15.7x  N/A
                  
Special Situations   2,800,000   Recent Transactional Value  N/A  N/A  N/A
                  
Total  $20,322,162             

 

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

   

During the period ended December 31, 2019 purchases and sales from Level 3 investments were as follows:

 

Purchases   Sales 
$15,558,502   $- 

 

During the period ended December 31, 2019 unrealized appreciation and realized gains from Level 3 investments were $214,431 and $0, 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, 2019.

 

The estimated remaining life of the Master Fund’s Portfolio Funds as of December 31, 2019 is one to ten years, with the possibility of extensions by each of the Portfolio Funds.