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 June 30, 2023, was 57.51%. The TI Fund has included the Master Fund’s schedule of investments as of June 30, 2023, below. The Master Fund’s schedule of investments was also filed on Form NPORT-EX with the Securities and Exchange Commission on August 29, 2023.

 

 

 

 

NB Crossroads Private Markets Fund V Holdings LP

Schedule of Investments

June 30, 2023 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)   Geographic Region (E)  Cost   Fair Value 
Large-cap Buyout (25.36%)                   
Advent International GPE IX Limited Partnership  Primary  10/2019-05/2023  North America  $10,357,765   $15,561,212 
EQT VIII Co-Investment (H) SCSp  Co-Investment  09/2019  North America   -    16,769 
Green Equity Investors, VIII, L.P.  Primary  12/2020-06/2023  North America   10,641,007    12,423,906 
H&F Unite Partners, L.P.  Co-Investment  05/2019  North America   1,252,070    2,090,798 
Hellman & Friedman Capital Partners IX, L.P.  Primary  04/2020-06/2022  North America   6,288,479    8,874,920 
KKR Ascend Co-Invest L.P.  Co-Investment  05/2019  North America   2,600,000    3,403,636 
KKR Banff Co-Investment L.P.  Co-Investment  10/2018  North America   2,250,000    4,500,001 
KKR European Fund V (USD) SCSp  Primary  01/2020-08/2022  Europe   8,215,572    9,690,976 
KKR Parrot Co-Invest, L.P.  Co-Investment  12/2019  Australia   3,300,000    6,292,878 
KKR Precise Co-Invest L.P.  Co-Investment  05/2019  Europe   3,604,012    11,575,526 
NB Bluebird S.à.r.l. (F)  Co-Investment  11/2019  Europe   3,435,491    10,057,966 
NB Horoscope Aggregator II LP  Co-Investment  06/2021  Europe   1,515,446    1,579,331 
NB HUB Aggregator LP  Co-Investment  11/2018-12/2021  North America   1,520,046    3,013,801 
PAI Strategic Partnerships SCSp  Secondary  12/2019-12/2020  Europe   4,644,119    8,324,883 
TPG Healthcare Partners, L.P.  Primary  12/2019-06/2023  North America   714,988    930,788 
TPG Partners VIII, L.P.  Primary  12/2019-06/2023  North America   3,297,326    5,223,002 
Vertex Aggregator LP  Co-Investment  08/2018-09/2020  North America   1,238,944    1,339,769 
             64,875,265    104,900,162 
Small and Mid-cap Buyout (55.93%)                   
Ada Holdco LP  Co-Investment  10/2019-11/2019  North America   2,287,329    3,629,985 
Advent Global Technology Limited Partnership  Primary  03/2020-05/2022  North America   11,460,000    14,095,691 
AEA Investors Fund VII, L.P.  Primary  10/2019-05/2023  North America   10,099,048    10,952,736 
Aquiline Financial Services Fund IV L.P.  Primary  12/2019-05/2023  North America   11,422,001    14,451,405 
Aquiline Relation Co-Invest L.P.  Co-Investment  07/2019-10/2019  North America   1,701,611    3,899,333 
ARL Holdings, LLC (F)  Co-Investment  04/2019-11/2019  North America   1,572,236    5,570,372 
Arsenal Capital Partners Fund V LP  Primary  07/2019-03/2023  North America   9,478,009    12,051,400 
Arsenal IO Co-Invest 1 LP  Co-Investment  07/2019-04/2021  North America   2,559,529    2,721,000 
Athyrium ICH Holdings LP  Co-Investment  10/2019  North America   546,715    76,000 
BRI Investments LLC (F)  Co-Investment  08/2019  North America   2,800,000    4,551,014 
BU Adhesives Co-Investment III SCSP  Co-Investment  01/2019  Europe   -    27,940 
Buzzard Midstream Infrastructure Co-Invest Pooling, L.P  Co-Investment  03/2019-11/2020  North America   4,090,325    4,640,986 
Carlyle Prime Coinvestment, L.P.  Co-Investment  10/2019-04/2021  North America   1,298,672    1,445,786 
CB Nike TopCo, LP (F)  Co-Investment  10/2019  Middle East   579,710    8,621,172 
Charlesbank Technology Opportunities Fund, Limited Partnership  Primary  05/2020-09/2022  North America   6,759,963    17,773,050 
Elm Bidco, L.P.  Co-Investment  02/2019-09/2020  North America   2,472,819    220,610 
Holley Parent Holdings, LLC (F)  Co-Investment  10/2018  North America   -    1,444,000 
Marmor Co-Investment, L.P.  Secondary  09/2019-01/2021  Europe   5,950,889    12,535,148 
NB Mafalda S.a.r.l (F)  Co-Investment  07/2019  Europe   4,535,505    6,203,533 
Oak Hill Capital Partners V, L.P.  Primary  12/2020-09/2022  North America   9,764,757    12,743,903 
Oakley Capital IV-B SCSP  Primary  05/2019-03/2023  Europe   5,435,652    9,234,276 
Plaskolite PPC Investor LLC  Co-Investment  12/2018  North America   1,400,000    1,043,132 
Quadria Capital Fund II, L.P.  Primary  06/2019-04/2023  Asia   10,181,982    13,159,851 
RCP Artemis Co-Invest, L.P.  Co-Investment  07/2019  North America   3,104,413    11,780,000 
Rey de la Carne, L.P.  Co-Investment  11/2019-10/2020  North America   4,841,527    5,271,680 
Rockbridge Portfolio Fund I L.P.  Secondary  12/2018-06/2021  North America   1,634,080    5,112,769 
Solo Brands Inc.  Co-Investment  09/2019-02/2021  North America   -    177,941 
Summit Partners Growth Equity Fund X-A, L.P.  Primary  03/2020-06/2023  North America   8,429,134    12,385,806 
The Veritas Capital Fund VII, L.P.  Primary  09/2020-03/2023  North America   11,315,259    15,606,005 
THL Equity Fund VIII Investors (Agiliti), L.P.  Co-Investment  01/2019  North America   3,346,924    9,280,472 
THL Equity Fund VIII Investors (Automate), L.P.  Co-Investment  07/2019-11/2021  Europe   1,583,806    9,205,272 
VB Target L.P. (F)  Co-Investment  01/2020  Asia   1,162,922    1,436,142 
Wind Point Partners CV1, L.P.  Secondary  09/2018-12/2019  North America   17,914    6,108 
             141,832,731    231,354,518 

 

 

 

 

NB Crossroads Private Markets Fund V Holdings LP

Schedule of Investments

June 30, 2023 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)   Geographic Region (E)  Cost   Fair Value 
Special Situations (5.42%)                   
American Industrial Partners Capital Fund VII, L.P.  Primary  10/2019-03/2023  North America   8,862,559    14,189,582 
Amulet Capital OHPE Co-Invest, L.P.  Co-Investment  03/2019-10/2019  North America   142,214    28,997 
Centerbridge Special Credit Partners, L.P.  Secondary  02/2019-06/2021  North America   335,781    100,000 
Cerberus AIR Partners, L.P.  Co-Investment  02/2019  Europe   -    175,364 
Dragon Co-Investment Partners, L.P.  Co-Investment  09/2019-03/2021  North America   51,603    454,266 
East Private Investments, LLC (F)  Co-Investment  07/2019  North America   2,772,445    3,446,000 
Verscend Intermediate Holding Corp. (F)  Co-Investment  08/2018  North America   3,973,874    4,037,625 
             16,138,476    22,431,834 
Venture Capital (13.14%)                   
3L Capital Fund I, LP  Primary  04/2019-09/2021  North America   4,505,333    10,559,444 
GGV Capital VII L.P.  Primary  01/2019-07/2022  North America   3,697,143    5,081,201 
GGV Capital VII Plus L.P.  Primary  05/2019-09/2021  North America   955,500    1,236,355 
GGV Discovery Fund II, L.P.  Primary  01/2019-06/2023  North America   2,496,000    4,743,230 
Level Equity Growth Partners IV, L.P.  Primary  11/2018-05/2023  North America   4,901,209    11,718,724 
Lightspeed China Partners IV, L.P.  Primary  10/2019-05/2022  Asia   2,075,000    2,975,326 
Lightspeed China Partners Select I, L.P.  Primary  04/2019-01/2023  Asia   1,896,922    2,729,004 
TA XIII-A, L.P.  Primary  12/2019-05/2022  North America   9,524,317    15,322,923 
             30,051,424    54,366,207 

 

Short Term Investments  Cost   Fair Value 
Money Market Fund (1.60%)          
Morgan Stanley Institutional Liquidity Fund Government Portfolio   6,625,339    6,625,339 
    6,625,339    6,625,339 
           
Total Investments (cost $259,523,235) (101.45%)        419,678,060 
Other Assets & Liabilities (Net) (-1.45%)        (6,049,045)
Partners' Capital - Net Assets (100.00%)       $413,629,015 

 

(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, 2023 aggregated $252,897,896. Total fair value of illiquid and restricted securities at June 30, 2023 was $413,052,721 or 99.85% 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

 

NB Crossroads Private Markets Fund V Holdings LP 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 (“NBIA” or the “Registered Investment Adviser”) and NB Alternatives Advisers LLC (“NBAA” or the “Sub-Adviser” and together with NBIA, the “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 and other investments. In December 2020, the Securities and Exchange Commission ("SEC") adopted Rule 2a-5 under the Investment Company Act, which establishes requirements for determining fair value in good faith for purposes of the Investment Company Act, including related oversight and reporting requirements. Effective as of the compliance date of September 8, 2022, the Board approved changes to the Procedures to comply with Rule 2a-5 and designated NBIA as the Master Fund’s valuation designee (as defined in the rule). The valuation designee, with assistance from NBAA, is responsible for determining fair value in good faith for any and all Fund investments, subject to oversight by the Board.

 

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 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.

 

ASC 820-10 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). 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 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 June 30, 2023:

 

   Level 1   Level 2   Level 3   Net Asset Value   Total 
Assets:                         
Large-cap Buyout  $-   $-   $10,057,966   $94,842,196   $104,900,162 
Small and Mid-cap Buyout   177,941          -    27,826,233    203,350,344    231,354,518 
Special Situations   -    -    7,483,625    14,948,209    22,431,834 
Venture   -    -    -    54,366,207    54,366,207 
Money Market Fund   6,625,339    -    -    -    6,625,339 
Total  $6,803,280   $-   $45,367,824   $367,506,956   $419,678,060 

 

Significant Unobservable Inputs

 

As of June 30, 2023, the Master Fund had investments valued at $419,678,060. The fair value of investments valued at $367,506,956 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 June 30, 2023:

 

          Unobservable Inputs
Investments  Fair Value
06/30/2023
   Valuation
Methodologies
  Variable  Value/Range  Weighted
Average
1
Large-cap Buyout  $10,057,966   Market Comparables  LTM EBITDA  17.0x  N/A
                  
Small and Mid-cap Buyout   26,382,233   Market Comparables  LTM EBITDA  9.5x - 16.2x  12.6x
                  
Small and Mid-cap Buyout   1,444,000   Recent transactional value  N/A  N/A  N/A
                  
Special Situations   4,037,625   Market Comparables  LTM EBITDA  15.8x  N/A
                  
Special Situations   3,446,000   Market Comparables  LTM Net Revenue  2.7x  N/A
                  
Total  $45,367,824             

 

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

 

During the period ended June 30, 2023, purchases and sales from Level 3 investments were as follows:

 

Purchases   Sales 
$                         -   $                         - 

 

During the period ended June 30, 2023, unrealized appreciation (depreciation) and realized gains from Level 3 investments were $1,799,068 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 June 30, 2023.

 

The estimated remaining life of the Master Fund’s Portfolio Funds as of June 30, 2023 is one to nine years, with the possibility of extensions by each of the Portfolio Funds.