ATLAS shows illustrative fund economics from your configuration — not audited statements, LP reporting packages, or tax advice. Use Methodology panels and exports for assumptions.
Opening J-Curve Model…
Net cash position and DPI tracking
Opening J-Curve Model…
Net cash position and DPI tracking
| Year | Called | Distributed | Unrealized | NAV | TVPI | DPI | Net Cash Position |
|---|---|---|---|---|---|---|---|
| Year 1 | $27.0M | $0 | $25.0M | $25.0M | 0.93x | 0.00x | $-27.0M |
| Year 2 | $54.0M | $0 | $52.5M | $52.5M | 0.97x | 0.00x | $-54.0M |
| Year 3 | $76.0M | $0 | $80.5M | $80.5M | 1.06x | 0.00x | $-76.0M |
| Year 4 | $93.0M | $2.2M | $110.5M | $112.7M | 1.21x | 0.02x | $-90.8M |
| Year 5 | $105.0M | $9.2M | $139.9M | $149.2M | 1.42x | 0.09x | $-95.8M |
| Year 6 | $108.7M | $24.8M | $155.8M | $180.6M | 1.66x | 0.23x | $-83.9M |
| Year 7 | $110.4M | $49.8M | $166.9M | $216.8M | 1.96x | 0.45x | $-60.6M |
| Year 8 | $112.2M | $84.4M | $172.7M | $257.0M | 2.29x | 0.75x | $-27.8M |
| Year 9 | $112.9M | $108.5M | $161.2M | $269.7M | 2.39x | 0.96x | $-4.3M |
| Year 10 | $113.6M | $128.9M | $156.6M | $285.5M | 2.51x | 1.13x | $15.3M |