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 Scenario Lab…
Four-scenario framework analysis
Opening Scenario Lab…
Four stylized scenario presets — labels are not statistical quartiles from a dataset.
| Metric | Base | Upside preset | Downside | Catastrophic |
|---|---|---|---|---|
| Total Deployed | $50.0M | $50.0M | $50.0M | $50.0M |
| Gross Proceeds | $144.0M | $316.0M | $60.0M | $22.0M |
| Gross MOIC | 2.88x | 6.32x | 1.20x | 0.44x |
| Total Fees | $20.0M | $20.0M | $20.0M | $20.0M |
| Net to LP | $144.0M | $252.8M | $60.0M | $22.0M |
| LP MOIC | 1.44x | 2.53x | 0.60x | 0.22x |
| GP Carry | $0 | $63.2M | $0 | $0 |
| Loss Rate | 60% | 55% | 70% | 80% |