NPORT-EX 2 pmfvti_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, 2023, was 57.51%. The TI Fund has included the Master Fund’s schedule of investments as of December 31, 2023, below. The Master Fund’s schedule of investments was also filed on Form NPORT-EX with the Securities and Exchange Commission on February 29, 2024.

 

 

 

 

NB Crossroads Private Markets Fund V Holdings LP

Schedule of Investments

December 31, 2023 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)    Geographic Region (E)  Cost   Fair Value 
Large-cap Buyout (26.16%)                     
Advent International GPE IX Limited Partnership  Primary   10/2019-05/2023   North America  $10,357,765   $15,673,387 
EQT VIII Co-Investment (H) SCSp  Co-Investment   09/2019   North America   -    679 
Green Equity Investors, VIII, L.P.  Primary   12/2020-06/2023   North America   10,578,488    12,648,277 
H&F Unite Partners, L.P.  Co-Investment   05/2019   North America   1,252,070    2,091,544 
Hellman & Friedman Capital Partners IX, L.P.  Primary   04/2020-09/2023   North America   6,107,167    8,751,133 
KKR Ascend Co-Invest L.P.  Co-Investment   05/2019   North America   2,600,000    3,882,964 
KKR Banff Co-Investment L.P.  Co-Investment   10/2018   North America   2,250,000    4,722,650 
KKR European Fund V (USD) SCSp  Primary   01/2020-08/2023   Europe   8,735,150    10,664,853 
KKR Parrot Co-Invest, L.P.  Co-Investment   12/2019   Australia   3,300,000    7,021,210 
KKR Precise Co-Invest L.P.  Co-Investment   05/2019   Europe   3,604,012    13,351,437 
NB Bluebird S.à.r.l. (F)  Co-Investment   11/2019-12/2023   Europe   3,448,064    8,798,365 
NB Horoscope Aggregator II LP  Co-Investment   06/2021   Europe   1,516,979    1,584,038 
NB HUB Aggregator LP  Co-Investment   11/2018-12/2023   North America   981,518    1,986,707 
PAI Strategic Partnerships SCSp  Secondary   12/2019-07/2023   Europe   4,699,709    8,577,971 
TPG Healthcare Partners, L.P.  Primary   12/2019-09/2023   North America   759,386    992,338 
TPG Partners VIII, L.P.  Primary   12/2019-11/2023   North America   3,255,432    5,327,056 
Vertex Aggregator LP  Co-Investment   08/2018-09/2020   North America   1,238,944    1,343,871 
               64,684,684    107,418,480 
Small and Mid-cap Buyout (55.27%)                     
Ada Holdco LP  Co-Investment   10/2019-11/2019   North America   2,287,329    3,628,071 
Advent Global Technology Limited Partnership  Primary   03/2020-05/2022   North America   11,520,000    14,513,887 
AEA Investors Fund VII, L.P.  Primary   10/2019-12/2023   North America   10,191,241    10,766,473 
Aquiline Financial Services Fund IV L.P.  Primary   12/2019-05/2023   North America   10,907,722    14,266,564 
Aquiline Relation Co-Invest L.P.  Co-Investment   07/2019-12/2023   North America   1,909,651    4,441,426 
ARL Holdings, LLC (F)  Co-Investment   04/2019-11/2019   North America   1,572,236    5,660,050 
Arsenal Capital Partners Fund V LP  Primary   07/2019-03/2023   North America   9,478,009    12,212,165 
Arsenal IO Co-Invest 1 LP  Co-Investment   07/2019-04/2021   North America   2,559,529    1,722,792 
Athyrium ICH Holdings LP  Co-Investment   10/2019   North America   546,715    80,000 
BRI Investments LLC (F)  Co-Investment   08/2019   North America   -    72,000 
BU Adhesives Co-Investment III SCSP  Co-Investment   01/2019   Europe   -    28,265 
Buzzard Midstream Infrastructure Co-Invest Pooling, L.P  Co-Investment   03/2019-11/2020   North America   4,060,403    4,758,811 
Carlyle Prime Coinvestment, L.P.  Co-Investment   10/2019-04/2021   North America   1,301,944    1,447,359 
CB Nike TopCo, LP (F)  Co-Investment   10/2019   Middle East   579,710    8,601,138 
Charlesbank Technology Opportunities Fund, Limited Partnership  Primary   05/2020-08/2023   North America   9,310,520    21,206,641 
Elm Bidco, L.P.  Co-Investment   02/2019-09/2020   North America   2,472,819    1,372 
Holley Parent Holdings, LLC (F)  Co-Investment   10/2018   North America   -    1,641,661 
Marmor Co-Investment, L.P.  Secondary   09/2019-01/2021   Europe   5,950,889    14,251,009 
NB Mafalda S.a.r.l (F)  Co-Investment   07/2019-12/2023   Europe   4,742,105    6,679,408 
Oak Hill Capital Partners V, L.P.  Primary   12/2020-09/2022   North America   7,920,352    11,815,985 
Oakley Capital IV-B SCSP  Primary   05/2019-12/2023   Europe   6,126,337    10,101,951 
Plaskolite PPC Investor LLC  Co-Investment   12/2018-10/2023   North America   1,528,611    1,215,093 
Quadria Capital Fund II, L.P.  Primary   06/2019-04/2023   Asia   10,181,982    13,012,813 
RCP Artemis Co-Invest, L.P.  Co-Investment   07/2019   North America   3,105,587    11,718,126 
Rey de la Carne, L.P.  Co-Investment   11/2019-10/2020   North America   4,841,527    4,769,977 
Rockbridge Portfolio Fund I L.P.  Secondary   12/2018-06/2021   North America   1,634,080    5,025,019 
Summit Partners Growth Equity Fund X-A, L.P.  Primary   03/2020-10/2023   North America   8,820,334    13,620,274 
The Veritas Capital Fund VII, L.P.  Primary   09/2020-03/2023   North America   11,397,118    15,832,768 
THL Equity Fund VIII Investors (Agiliti), L.P.  Co-Investment   01/2019   North America   3,349,044    4,454,626 
THL Equity Fund VIII Investors (Automate), L.P.  Co-Investment   07/2019-11/2021   Europe   1,585,728    8,231,635 
VB Target L.P. (F)  Co-Investment   01/2020   Asia   1,162,922    1,190,759 
Wind Point Partners CV1, L.P.  Secondary   09/2018-12/2019   North America   17,914    13,825 
               141,062,358    226,981,943 

 

 

 

 

NB Crossroads Private Markets Fund V Holdings LP

Schedule of Investments

December 31, 2023 (Unaudited)

 

Investments / Co-investments (A),(B),(D)  Acquisition Type  Acquisition Dates (C)    Geographic Region (E)  Cost   Fair Value 
Special Situations (5.65%)                     
American Industrial Partners Capital Fund VII, L.P.  Primary   10/2019-12/2023   North America   8,500,512    14,787,556 
Centerbridge Special Credit Partners, L.P.  Secondary   02/2019-06/2021   North America   335,781    200,000 
Cerberus AIR Partners, L.P.  Co-Investment   02/2019   Europe   -    6,737 
Dragon Co-Investment Partners, L.P.  Co-Investment   09/2019-03/2021   North America   51,603    389,126 
East Private Investments, LLC (F)  Co-Investment   07/2019   North America   2,772,445    3,485,959 
Verscend Intermediate Holding Corp. (F)  Co-Investment   08/2018   North America   4,270,986    4,343,175 
               15,931,327    23,212,553 
Venture Capital (12.94%)                     
3L Capital Fund I, LP  Primary   04/2019-09/2021   North America   4,505,333    10,460,299 
GGV Capital VII L.P.  Primary   01/2019-07/2022   North America   3,522,746    4,447,379 
GGV Capital VII Plus L.P.  Primary   05/2019-09/2021   North America   955,500    1,137,063 
GGV Discovery Fund II, L.P.  Primary   01/2019-07/2023   North America   2,509,000    4,391,323 
Level Equity Growth Partners IV, L.P.  Primary   11/2018-08/2023   North America   5,060,262    11,491,993 
Lightspeed China Partners IV, L.P.  Primary   10/2019-05/2022   Asia   2,075,000    2,957,912 
Lightspeed China Partners Select I, L.P.  Primary   04/2019-01/2023   Asia   1,896,922    2,688,263 
TA XIII-A, L.P.  Primary   12/2019-05/2022   North America   9,311,406    15,581,925 
               29,836,169    53,156,157 

 

Short Term Investments  Cost   Fair Value 
Money Market Fund (1.42%)          
Morgan Stanley Institutional Liquidity Fund Government Portfolio   5,846,760    5,846,760 
    5,846,760    5,846,760 
           
Total Investments (cost $257,361,298) (101.44%)        416,615,893 
Other Assets & Liabilities (Net) (-1.44%)        (5,952,714)
Partners' Capital - Net Assets (100.00%)       $410,663,179 

 

(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, 2023 aggregated $251,514,538. Total fair value of illiquid and restricted securities at December 31, 2023 was $410,769,133 or 100.02% 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 December 31, 2023:

 

   Level 1   Level 2   Level 3   Net Asset Value   Total 
Assets:                         
Large-cap Buyout  $-   $-   $8,798,365   $98,620,115   $107,418,480 
Small and Mid-cap Buyout   -    -    23,845,016    203,136,927    226,981,943 
Special Situations   -    -    7,829,134    15,383,419    23,212,553 
Venture   -    -    -    53,156,157    53,156,157 
Money Market Fund   5,846,760    -    -    -    5,846,760 
Total  $5,846,760   $-   $40,472,515   $370,296,618   $416,615,893 

 

Significant Unobservable Inputs

 

As of December 31, 2023, the Master Fund had investments valued at $416,615,893. The fair value of investments valued at $370,296,618 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, 2023:

 

          Unobservable Inputs
Investments  Fair Value
12/31/2023
   Valuation
Methodologies
  Variable  Value/Range   Weighted
Average
1
 
Large-cap Buyout  $8,798,365   Market Comparables  LTM EBITDA   17.0x    N/A 
Small and Mid-cap Buyout   22,203,355   Market Comparables  LTM EBITDA   9.5x - 16.6x    12.9x 
Small and Mid-cap Buyout   1,641,661   Recent transactional value  N/A   N/A    N/A 
Special Situations   4,343,175   Market Comparables  LTM EBITDA   14.7x    N/A 
Special Situations   3,485,959   Market Comparables  LTM Net Revenue   2.7x    N/A 
Total  $40,472,515                 

 

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

 

During the period ended December 31, 2023, purchases and sales from Level 3 investments were as follows:

 

Purchases   Sales 
$219,172   $4,697,671 

 

During the period ended December 31, 2023, unrealized appreciation (depreciation) and realized gains from Level 3 investments were ($812,525) and $1,897,671, 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, 2023.

 

The estimated remaining life of the Master Fund’s Portfolio Funds as of December 31, 2023 is one to eight years, with the possibility of extensions by each of the Portfolio Funds.